No. of Recommendations: 4
Using your reverse DFCF model, what are the market's expectations for Apple right now?

Hi Fletch,

Using last night's closing price of $457.84, TTM FCF of $47,437 MM, and a 15% discount rate, the current priced in expectations for growth to justify that price are 6.3% / 3.2% / 0% (1-5 years / 6-10 years / then on).

Historically, the company has grown FCF by 15.9% over the past year, 63.7% CAGR for 3 years, 53.2% CAGR for 5 years.

More data points:

Of the four value points James Montier points out (earnings yield at least equal to twice AAA bond yields, dividend yield at least 67% of AAA bond yields, total debt less than 2/3 tangible book value, 10-year PE no more than 16), it fails on the last point, with a 10-year PE (that is, today's price divided by the average of the last 10 years of earnings) of 36.6.

It has a P/S multiple of 2.6, which I feel is a bit on the high side (prefer to see less than 2 when considering a purchase).

It has a Piotroski score of 4 out of 9 (higher is better), failing with a decline in ROA, a decline in the current ratio, equity issuance, drop in gross margins, and drop in asset turnover.

Print the post  


What was Your Dumbest Investment?
Share it with us -- and learn from others' stories of flubs.
When Life Gives You Lemons
We all have had hardships and made poor decisions. The important thing is how we respond and grow. Read the story of a Fool who started from nothing, and looks to gain everything.
Contact Us
Contact Customer Service and other Fool departments here.
Work for Fools?
Winner of the Washingtonian great places to work, and Glassdoor #1 Company to Work For 2015! Have access to all of TMF's online and email products for FREE, and be paid for your contributions to TMF! Click the link and start your Fool career.