Reports
Apple Inc. |
for |
|
year |
| List of Indexes: | |
| Company's name: |
| Market price : | |
| Weighted fair value : |
| Expected return (CAPM) : | |
| Weighted expected return (IRR) : |
| Fair value FCFE-DM : | |
| Fair value FCFF-DM : | |
| Fair value EPS-DM : | |
| Fair value DIV-DM : |
| Expected return FCFE-DM : | |
| Expected return FCFF-DM : | |
| Expected return EPS-DM : | |
| Expected return DIV-DM : |
| Market price : | |
| Fair value |
| Expected return (CAPM) : | |
| Expected return |
| Annual revenue as of |
|
| Dividend payout ratio | |
| Shares outstanding |
| Risk free rate (ro) | |
| Market premium (rm-ro) | |
| Market beta (β) | |
| Country risk premium (CRP) | |
| Country risk premium | |
| Cost of equity |
| Market capitalisation | |
| Total debt |
| Input: | Output: | |||
| Pm= | Fair Value= | |||
| SO= | IRR= | |||
| CoE= | ||||
| UST10Y= | ||||
| ImpERP= | ||||
| Beta= | ||||
| CRP= | ||||
| ExpDiff= | ||||
| Year | Day | Revenue | Revenue growth | Cash Flow per Share |
| TP (TGR) |
| Input: | Output: | |||
| Pm= | Fair Value= | |||
| SO= | IRR= | |||
| Firm Fair Value= | ||||
| IRR for E+D= | ||||
| CoE= | ||||
| UST10Y= | ||||
| ImpERP= | ||||
| Beta= | ||||
| CRP= | ||||
| ExpDiff= | ||||
| CoD= | ||||
| D/(E+D)= | ||||
| Tax Rate= | ||||
| WACC= | ||||
| TotalDebt= | ||||
| MarketCap= | ||||
| Year | Day | Revenue | Revenue growth | Firm Cash Flow per Share |
| TP (TGR) |
| Input: | Output: | |||
| Pm= | Fair Value= | |||
| SO= | IRR= | |||
| CoE= | ||||
| UST10Y= | ||||
| ImpERP= | ||||
| Beta= | ||||
| CRP= | ||||
| ExpDiff= | ||||
| Year | Day | Revenue | Revenue growth | Cash Flow per Share |
| TP (TGR) |
| Input: | Output: | ||||
| Pm= | Fair Value= | ||||
| SO= | IRR= | ||||
| CoE= | |||||
| UST10Y= | |||||
| ImpERP= | |||||
| Beta= | |||||
| CRP= | |||||
| ExpDiff= | |||||
| Year | Day | Revenue | Revenue growth | Payout Ratio | Cash Flow per Share |
| TP (TGR) |
| Market price : | |
| Fair value |
| Expected return (CAPM) : | |
| Expected return |
| Annual revenue as of |
bln. |
| Revenue growth rates (1st phase) | % per year |
| Parameters of 3-phase model | |
| Revenue terminal growth rate | % per year |
| Forecast period |
% |
| Terminal period |
% |
| Dividend payout ratio | % |
| Shares outstanding | mln. |
| Risk free rate (ro) | % per annum |
| Market premium (rm-ro) | % per annum |
| Market beta (β) | |
| Market beta 5Y (5Yβ) | |
| Country risk premium (CRP) | % |
| Expected currency differential | % per annum |
| Cost of equity | |
| Cost of debt (rd) | % per annum |
| Debt-to-Assets ratio (D/V) | % |
| Effective tax rate | % |
| WACC |
| Additionally | |
| Share of terminal value | |
| Duration of fair value | |
| Market capitalisation | |
| Total debt | |
| Net debt |