AAPL Discounted Cash Flow Suggests Near Fair Value

  • AAPL.us

According to Bloomberg, Apple Inc (AAPL) has told its suppliers that demand for its iPhone13 has slowed. The company cut production by as many as 10m units due to the global chip shortage. However, the remaining orders are now also under pressure, given this slump. The holiday season is Apple's biggest quarter. Given these developments, turnover will become a key focus for short-term prospects.

We ran a Monte Carlo discounted cash flow to determine AAPL's value. Our assumptions:
- Risk-free rate: 1.42% (derived from US10Y).
- Average market return: 6.67% (MSCI Global mean since 2000)
- Discount rate: 5.64% (calculated)
- Growth rate: 2% (assumed)

The variables that we ran through the Monte Carlo simulation:
- Revenue.
- Working Capital.
- Tax Rate.

In the simulation, we considered ten years of financials. The range of the variables during this time frame was large. Therefore, we settled on the median to account for outliers. We then applied a standard deviation to the medians for a 5-year forecast and calculated a terminal value for the company after the forecast period. Initially, we applied a high standard deviation due to volatility associated with the pandemic, lowering the risk for the middle years and then expanding it into the latter years due to the distance. Finally, we ran 10,000 simulations and averaged the results per forecast year. Lastly, we adjusted for net debt, so that only equity is considered in the final values.

Our results have a slim positive skew and are as follows:
- Average price: $161.73
- Median price: $160.49
- Standard deviation: $49.10
- The current share price is $164.77, which is very close to our simulation price (albeit slightly overvalued)

Why Trade Shares with FXCM?

  • $0.00 Commission*
  • Mini Shares - Fractional Share Trading with minimum trade sizes of 1/10 of a share.
  • Low Margin Requirements

The distribution of prices given the 10,000 simulations:

Past Performance: Past Performance is not an indicator of future results.


Russell Shor

Senior Market Specialist

Russell Shor joined FXCM in October 2017 as a Senior Market Specialist. He is a certified FMVA® and has an Honours Degree in Economics from the University of South Africa. Russell is a full member of the Society of Technical Analysts in the United Kingdom. With over 20 years of financial markets experience, his analysis is of a high standard and quality.


When executing customers' trades, FXCM can be compensated in several ways, which include, but are not limited to: spreads, charging commissions at the open and close of a trade, and adding a mark-up to rollover, etc. Commission-based pricing is applicable to Active Trader account types.

Any opinions, news, research, analyses, prices, other information, or links to third-party sites contained on this website are provided on an "as-is" basis, as general market commentary and do not constitute investment advice. The market commentary has not been prepared in accordance with legal requirements designed to promote the independence of investment research, and it is therefore not subject to any prohibition on dealing ahead of dissemination. Although this commentary is not produced by an independent source, FXCM takes all sufficient steps to eliminate or prevent any conflicts of interests arising out of the production and dissemination of this communication. The employees of FXCM commit to acting in the clients' best interests and represent their views without misleading, deceiving, or otherwise impairing the clients' ability to make informed investment decisions. For more information about the FXCM's internal organizational and administrative arrangements for the prevention of conflicts, please refer to the Firms' Managing Conflicts Policy. Please ensure that you read and understand our Full Disclaimer and Liability provision concerning the foregoing Information, which can be accessed here.

Past Performance: Past Performance is not an indicator of future results.

Spreads Widget: When static spreads are displayed, the figures reflect a time-stamped snapshot as of when the market closes. Spreads are variable and are subject to delay. Single Share prices are subject to a 15 minute delay. The spread figures are for informational purposes only. FXCM is not liable for errors, omissions or delays, or for actions relying on this information.

${getInstrumentData.name} / ${getInstrumentData.ticker} /

Exchange: ${getInstrumentData.exchange}

${getInstrumentData.bid} ${getInstrumentData.divCcy} ${getInstrumentData.priceChange} (${getInstrumentData.percentChange}%) ${getInstrumentData.priceChange} (${getInstrumentData.percentChange}%)

${getInstrumentData.oneYearLow} 52/wk Range ${getInstrumentData.oneYearHigh}