Apple April 2013 valuations
Comments
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Still loading...
ABCDEFGHIJKLMNOPQRSTU
1
NameRevenue Growth Pre-tax Operating MarginDebt issuedCost of capitalValue added by debt to AppleValue per shareRemarks
2
Aswath Damodaran8%25%$600,000,000.0011.29%$8.845 billion$588
3
Mohammed Albalwi0%13%$50 billion11.29%$8.845 billion$465Assuming EBIT will start declining after year 4
4
Jordi Safont6%20%$50 billion11.32%$539
5
5%25%$50 billion10%$588
6
Andrés Madrigal4%25%$50 billion10.42%$8.845 billion$558I do not see an encouraging outlook for sales growth. What do you think about it professor?
7
Ganesh8%25%$50 billion11.15%
8
nikhildnt hv any problem with aaple valuation,but u
9
5%20%$50 billion10%$8.845 billionguys are forgetting apple now hv become an emotional company which now works on emotion of people more than stats nd one strong rumor or good news is more than enough to get it back !!
10
Orbiter5%28%$50 billion10%$8.845 billion$628Two scenarios: no introduction of a lower end phone in which growth is moderate ( close to zero for the next 12-18 months, 7-8% after that)
11
Orbiter12%22%$50 billion10%$8.845 billion$703Second: adding a lower end phone will bring margin down but ignite some growth
12
Orbiter0%3$50 billion10%$8.845 billion$703Second: adding a lower end phone will bring margin down but ignite some growth
13
8%25.00%$50 billion11%$8.845 billion
14
Keith7%18$50,000,000,000.00108545000000$440Gotta stabilise earnings at 7% 
15
George20%382013$8.845 billion
16
17
18
19
20
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
Loading...
 
 
 
Sheet1