Apple in February 2017
Comments
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
NameDate of valuationRevenue Growth rate (next 10 years)Operating Margin in year 10Cost of CapitalValue per sharePrice per share% Under or Over valuedAcross the class
2
Aswath DamodaranFebruary 2, 20171.50%25%9.08%129.04130.270.95%Average$131.99
3
Vinit ShahFebruary 8, 20171.30%22%9.03%119.53132.1510.56%Median$132.04
4
Yunzhu GaoFebruary 8, 20172.50%23%9.08%127.33132.043.70%High$136.66
5
Ran ChenFebruary 8, 20171.80%23%9.08%124.07132.046.42%Low$130.27
6
Sihao WangFebruary 9, 20171.40%25%9.08%130.94132.371.09%
7
Anna ShevchenkoFebruary 11,20171.60%25%9.03%130.37130.27-0.08%
8
Chase DenisonFebruary 11, 20172%22%9.02%122.75131.126.82%
9
Shan XiangFebruary 12, 20171.40%25%9.08%128.58132.082.72%
10
Saili YaoFebruary 12, 20171.75%25%9.08%130.2130.270.05%
11
Tianyu XuFebruary 12, 20171.35%24%9.08%125.26132.125.48%
12
Haoyu WuFebruary 12,20171.45%25%9.08%128.81130.271.13%
13
Addy ChengFebruary 12,20171.20%25%9.08%127.67130.272.04%
14
Zichong PengFebruary 12,20171.50%25%9.03%129.88130.270.30%
15
Jake JohnsonFebruary 14, 20170.50%25%9.09%125.73134.847.25%
16
Milad SangiFebruary 14, 20171.25%25%9.09%132.93130.27-2.00%
17
Lin LiuFebruary 15, 20171.20%22%9.10%129.04135.17#REF!
18
Hugo GuteirrezFebruary 15, 20172.50%25%9.48%125.47135.147.71%
19
Jess WongFebruary 25, 20171.60%24%9.08%126.36136.668.15%
20
Iuri ColaresFebruary 26, 20172.00%25%9.08%131.37130.27-0.84%
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Sheet1