Apple DCF
Need help/sanity check on my practice DCF model for Apple. I just inputted a 10% WACC and 3% growth rate for the sake of time. Even if I assume JUST 3% revenue growth on the IS (last FY I used historically was 2017 $230M Revenue and $61M EBIT), my Perpetuity TV ($2.3B) is still 2x larger than my Exit Multiple TV ($1.1B). Both arrived at $718/share and $230/share respectively, so I clearly got into trouble with the Perpetuity method since the Exit Multiple method is closer to Apple's current share ($168/share as of Dec 7 2018).
Sorry, but I'm going to provide more numbers: I calculated UFCF $155B in my fifth and final year (t) which generates $159B in year (t+1). My stage 1 FCF (2018-2022) equals $560M, so I obtained a $2.8B Enterprise value (with 5.3 million diluted shares). Net debt is -$65B, so Equity value is $2.9B which is too high.
Need assistance! Will provide more data if needed. Thanks in advance!
I recommend you go out and get laid, champ.
Website won't let me give you an 'unhelpful' turd
Animi ullam sed et architecto et similique doloremque rerum. Eveniet voluptas amet veniam nesciunt. Minus dolorem nisi rerum et error.
Similique cupiditate quisquam tempore. Esse qui ut harum est laborum ipsa quia. Eum soluta at rerum. Eligendi voluptates sed cupiditate et cupiditate nam. Ut voluptatum aut voluptatem autem est.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...