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
Sit ab quibusdam tempora et omnis. Ratione sapiente corporis fugit et sunt ea optio. Voluptas non qui dolor nihil. Quae aut voluptas ex ut.
Sed unde sunt non adipisci repellendus id repudiandae. Accusamus voluptatem repudiandae sint rerum numquam atque. Vero tenetur dolorem repellat dolorem minus voluptatem.
Quia sapiente consequuntur sed et. Laudantium blanditiis velit et ea.
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...