Valuations

Calculate the intrinsic value per share using owner earnings or dividends averages and growth rates and assess the margin of safety for buying and selling.

Apple Inc. (AAPL)

Discounted Cashflow Calculator (FCFE)

This FCFE model is suitable for companies with positive, consistent and predictable earnings.

Growth Stage

5
1%

Terminal Stage

5
5%

Discount Rate or Expected Return

15%

Intrinsic Value / Diluted Shares

$190 Price/Share
-533%
Margin of Safety
$30 Value/Share