Apple Inc. (AAPL) Analyst Estimates Quarterly - Discounting Cash Flows
AAPL
Apple Inc.
AAPL (NASDAQ)
Period Ending: 2028
09-27
2028
06-27
2028
03-27
2027
12-27
2027
09-27
2027
06-27
2027
03-27
2026
12-27
2026
09-27
2026
06-27
2026
03-27
2025
12-27
2025
09-27
2025
06-27
2025
03-27
2024
12-27
2024
09-27
2024
06-27
2024
03-27
2023
12-27
2023
09-26
2023
06-26
2023
03-26
2022
12-26
2022
09-26
2022
06-26
2022
03-26
2021
12-26
2021
09-26
2021
06-26
2021
03-26
2020
12-26
2020
09-26
2020
06-26
2020
03-26
2019
12-26
2019
09-26
2019
06-26
2019
03-26
2018
12-26
2018
09-26
2018
06-26
2018
03-26
2017
12-26
2017
09-26
2017
06-26
2017
03-26
2016
12-26
2016
09-26
2016
06-26
2016
03-26
2015
12-26
2015
09-26
2015
06-26
2015
03-26
2014
12-26
2014
09-26
2014
06-26
2014
03-26
2013
12-26
2013
09-26
2013
06-26
2013
03-26
2012
12-26
2012
09-26
2012
06-26
2012
03-26
2011
12-26
2011
09-26
2011
06-26
2011
03-26
2010
12-26
2010
09-26
2010
06-26
2010
03-26
2009
12-26
2009
09-26
2009
06-26
2009
03-26
2008
12-26
2008
09-26
2008
06-26
2008
03-26
2007
12-26
2007
09-26
2007
06-26
2007
03-26
2006
12-26
2006
09-26
2005
12-26
2005
09-26
2005
06-26
2005
03-26
2004
12-26
2004
09-26
2004
06-26
2004
03-26
2003
12-26
2002
06-26
2001
12-26
1999
09-26
1999
06-26
1999
03-26
1998
12-26
1998
09-26
1998
06-26
1998
03-26
1997
12-26
1997
06-26
1997
03-26
1996
12-26
1996
09-26
1996
06-26
1996
03-26
1995
12-26
1995
09-26
1995
06-26
Number of Analysts
1234
19 19 17 18 19 18 15 16 23 17 15 8 15 7 10 7 12 8 8 7 7 7 7 7 11 11 11 11 15 19 20 13 14 12 8 16 12 14 17 19 19 14 13 19 7 15 12 15 9 10 17 18 7 18 19 20 10 18 14 11 15 18 8 15 13 11 18 7 9 11 17 17 14 13 7 17 20 10 19 18 15 13 17 13 14 7 13 14 20 15 17 8 8 15 7 12 8 10 13 16 8 15 9 12 15 11
Estimated Revenue
Low
1234
137,503 98,934 88,576 92,418 123,005 93,972 82,970 88,970 111,741 88,050 79,223 89,985 117,518 85,949 80,188 91,077 115,261 82,380 71,029 74,665 100,019 61,796 50,647 53,173 85,724 61,033 51,640 55,702 66,806 48,252 39,698 47,835 70,090 37,999 34,151 40,705 59,883 37,257 32,932 42,574 59,772 39,519 38,826 43,022 50,708 31,088 28,776 32,117 44,740 28,961 27,730 34,640 42,503 29,005 31,178 25,471 27,145 23,736 17,091 16,698 17,905 14,302 11,053 7,874 12,421 7,512 6,967 6,120 7,603 8,192 5,337 5,633 7,676 4,530 3,329 3,158 3,918 5,846 4,599 4,634 2,253 2,140 2,303 2,538 1,611 1,527 1,605 1,143 1,100 1,683 1,246 1,224 2,001 1,961 560.8 1,124 1,262 1,390 1,025 1,135 3,509 3,486 1,249 1,259 3,784 2,060
Average
1234
138,248 102,227 89,563 94,542 124,257 94,512 84,481 90,366 117,987 89,304 81,795 92,906 121,333 88,739 82,791 94,034 119,003 85,055 73,335 77,089 103,266 63,802 52,291 54,900 88,507 63,015 53,316 57,510 83,507 60,315 49,623 59,793 87,612 47,499 42,689 50,881 74,853 46,571 41,165 53,218 74,715 49,399 48,532 53,778 63,385 38,860 35,970 40,146 55,925 36,202 34,663 43,300 53,128 36,256 38,973 31,839 33,931 29,670 21,364 20,872 22,381 17,877 13,816 9,843 15,526 9,390 8,709 7,650 9,504 10,240 6,671 7,041 9,596 5,662 4,162 3,948 4,897 7,307 5,749 5,793 2,816 2,675 2,879 3,172 2,014 1,909 2,006 1,429 1,375 2,104 1,558 1,530 2,501 2,451 701 1,405 1,578 1,737 1,281 1,419 4,387 4,358 1,561 1,574 4,730 2,575
High
1234
139,143 104,055 91,376 95,851 125,159 96,231 86,732 91,943 127,122 90,257 84,173 95,607 124,860 91,319 85,198 96,767 122,462 87,527 75,466 79,330 106,268 65,657 53,811 56,496 91,080 64,846 54,866 59,182 100,208 72,378 59,548 71,752 105,134 56,999 51,227 61,057 89,824 55,886 49,398 63,861 89,658 59,279 58,239 64,533 76,062 46,632 43,164 48,176 67,110 43,442 41,595 51,960 63,754 43,507 46,768 38,206 40,717 35,603 25,637 25,046 26,857 21,453 16,579 11,812 18,631 11,268 10,451 9,180 11,405 12,288 8,006 8,449 11,515 6,795 4,994 4,738 5,876 8,769 6,899 6,951 3,379 3,211 3,455 3,807 2,417 2,291 2,407 1,715 1,650 2,525 1,870 1,836 3,001 2,941 841.2 1,686 1,894 2,084 1,537 1,703 5,264 5,230 1,873 1,889 5,676 3,090
Estimated EBITDA
Low
1234
46,584 33,517 30,008 31,310 41,672 31,836 28,109 30,448 38,403 22,141 22,592 27,680 34,912 20,128 20,538 25,164 31,738 21,527 15,605 16,229 23,856 13,964 9,626 11,436 21,337 14,960 12,094 13,549 22,336 15,347 12,450 15,405 24,218 12,193 10,684 13,481 21,118 12,076 10,412 14,230 21,898 14,108 13,892 15,630 17,859 9,934 9,617 10,902 15,473 9,270 8,775 11,596 15,007 9,575 11,186 12,398 9,237 7,819 5,318 5,455 5,359 3,993 3,154 2,135 3,933 1,364 1,347 1,236 1,465 1,201 1,128 1,104 1,776 882 715.1 641.6 730.6 449.7 706.4 423.2 311.4 300 296.2 164.6 100.8 80.8 97.6 55.2 67.2 119.2 198.4 141.6 91.52 109.6 124.1 69.6 60 -40.8 -610.2 -62.7 179.7 -27.54 -883.9 -66 106.4 173.6
Average
1234
46,836 34,633 30,342 32,029 42,096 32,019 28,621 38,060 48,004 27,676 28,240 34,600 43,640 25,160 25,673 31,454 39,673 26,909 19,506 20,286 29,820 17,455 12,033 14,295 26,671 18,699 15,117 16,936 27,920 19,184 15,562 19,256 30,272 15,242 13,355 16,851 26,398 15,095 13,015 17,787 27,373 17,635 17,366 19,537 22,323 12,418 12,021 13,627 19,342 11,588 10,969 14,495 18,758 11,969 13,983 15,497 11,546 9,774 6,648 6,819 6,698 4,991 3,942 2,668 4,917 1,704 1,684 1,545 1,832 1,502 1,410 1,381 2,221 1,102 893.9 802 913.2 562.1 883 529 389.2 375 370.3 205.7 126 101 122 69 84 149 248 177 114.4 137 155.1 87 75 -34 -508.5 -52.25 224.6 -22.95 -736.6 -55 133 217
High
1234
47,140 35,252 30,957 32,473 42,402 32,602 29,383 45,672 57,605 33,211 33,888 41,520 52,368 30,192 30,808 37,745 47,607 32,291 23,407 24,343 35,784 20,946 14,440 17,155 32,005 22,439 18,141 20,323 33,504 23,021 18,675 23,108 36,326 18,290 16,027 20,221 31,678 18,113 15,619 21,344 32,847 21,162 20,839 23,444 26,788 14,901 14,425 16,352 23,210 13,905 13,163 17,394 22,510 14,363 16,779 18,597 13,856 11,729 7,977 8,182 8,038 5,990 4,731 3,202 5,900 2,045 2,020 1,854 2,198 1,802 1,692 1,657 2,665 1,323 1,073 962.4 1,096 674.6 1,060 634.8 467.1 450 444.4 246.8 151.2 121.2 146.4 82.8 100.8 178.8 297.6 212.4 137.3 164.4 186.1 104.4 90 -27.2 -406.8 -41.8 269.6 -18.36 -589.2 -44 159.6 260.4
Estimated EBIT
Low
1234
42,557 30,620 27,414 28,603 38,070 29,084 25,679 27,193 35,698 19,571 19,607 24,721 32,453 17,792 17,824 22,474 29,503 19,029 13,511 14,179 21,690 11,313 7,598 8,813 18,481 11,620 8,887 10,186 18,497 12,342 9,349 12,429 20,856 9,373 8,066 10,831 17,814 9,352 7,850 11,749 19,037 11,201 11,017 13,472 15,965 8,182 7,891 9,385 13,553 7,742 7,221 9,976 13,409 8,825 10,197 11,721 8,802 7,297 4,972 5,154 5,042 3,757 2,925 2,001 3,742 1,228 1,180 1,084 1,276 1,009 965.1 911.7 1,553 706.7 583 525.9 634.6 347.4 600 334.4 256.2 253.4 254 112.6 57.6 41.6 59.2 10.4 -4.8 39.2 83.2 63.2 55.88 87.2 53.68 40.8 32 -72 -644.4 -81.84 58.75 -187.9 -936.1 -157.1 57.6 129.6
Average
1234
42,787 31,639 27,719 29,261 38,457 29,251 26,147 33,992 44,623 24,464 24,508 30,901 40,566 22,240 22,280 28,092 36,878 23,786 16,888 17,724 27,113 14,142 9,497 11,017 23,102 14,525 11,108 12,733 23,122 15,427 11,686 15,537 26,070 11,717 10,082 13,539 22,267 11,690 9,812 14,686 23,797 14,001 13,772 16,839 19,956 10,227 9,864 11,731 16,942 9,678 9,026 12,470 16,762 11,032 12,746 14,651 11,002 9,121 6,215 6,442 6,302 4,696 3,657 2,501 4,677 1,535 1,475 1,354 1,594 1,262 1,206 1,140 1,941 883.3 728.7 657.3 793.2 434.3 750 418 320.2 316.7 317.5 140.8 72 52 74 13 -4 49 104 79 69.85 109 67.1 51 40 -60 -537 -68.2 73.44 -156.6 -780.1 -130.9 72 162
High
1234
43,064 32,205 28,281 29,666 38,736 29,783 26,843 40,790 53,547 29,357 29,410 37,082 48,679 26,688 26,736 33,711 44,254 28,543 20,266 21,269 32,535 16,970 11,397 13,220 27,722 17,430 13,330 15,279 27,746 18,513 14,024 18,644 31,284 14,060 12,099 16,246 26,721 14,028 11,775 17,624 28,556 16,801 16,526 20,207 23,948 12,273 11,837 14,077 20,330 11,614 10,831 14,964 20,114 13,238 15,295 17,582 13,202 10,945 7,458 7,731 7,563 5,635 4,388 3,001 5,613 1,842 1,770 1,625 1,913 1,514 1,448 1,368 2,329 1,060 874.4 788.8 951.8 521.1 900 501.6 384.3 380.1 381 169 86.4 62.4 88.8 15.6 -3.2 58.8 124.8 94.8 83.82 130.8 80.52 61.2 48 -48 -429.6 -54.56 88.13 -125.3 -624.1 -104.7 86.4 194.4
Estimated Net Income
Low
1234
38,655 24,508 20,361 23,811 33,286 14,827 19,285 22,686 29,797 16,909 16,519 20,624 27,088 15,372 15,017 18,749 24,626 16,441 12,177 12,183 18,599 9,704 6,531 7,714 16,072 10,178 7,732 8,779 15,818 10,816 8,539 10,809 15,927 7,654 6,529 8,474 13,644 7,168 6,056 8,833 14,461 8,521 8,353 10,001 11,868 6,205 5,946 7,058 10,145 5,799 5,415 7,584 10,190 6,631 7,775 8,855 6,631 5,548 3,874 3,919 3,868 2,971 2,248 1,546 2,675 932.4 867.5 783.2 963 795.2 743.3 724.5 1,155 602.7 458.1 410.7 481.9 309.7 452 344 192 182.8 185.9 93.28 48.8 36.8 50.4 25.6 30.4 88.8 162.4 108 66.88 84.8 88.88 44 37.6 -67.2 -637.2 -79.2 43.2 -51.84 -586.1 -91.08 48 82.4
Average
1234
40,014 26,666 21,577 24,418 35,226 24,013 20,189 28,357 37,246 21,137 20,649 25,780 33,860 19,215 18,772 23,436 30,782 20,551 15,221 15,228 23,249 12,130 8,164 9,642 20,090 12,722 9,665 10,973 19,773 13,520 10,674 13,511 19,909 9,568 8,162 10,592 17,055 8,960 7,570 11,042 18,077 10,651 10,441 12,501 14,835 7,756 7,433 8,823 12,682 7,248 6,769 9,480 12,737 8,289 9,718 11,069 8,289 6,935 4,843 4,898 4,834 3,714 2,809 1,932 3,344 1,166 1,084 979.1 1,204 994 929.1 905.7 1,444 753.3 572.6 513.3 602.4 387.1 565 430 240 228.5 232.4 116.6 61 46 63 32 38 111 203 135 83.6 106 111.1 55 47 -56 -531 -66 54 -43.2 -488.4 -75.9 60 103
High
1234
40,618 27,899 23,400 25,479 37,316 26,592 20,943 34,029 44,696 25,364 24,778 30,935 40,633 23,058 22,526 28,123 36,939 24,661 18,265 18,274 27,898 14,556 9,797 11,570 24,109 15,267 11,598 13,168 23,728 16,224 12,808 16,214 23,891 11,482 9,794 12,711 20,466 10,752 9,084 13,250 21,692 12,781 12,529 15,001 17,802 9,307 8,920 10,587 15,218 8,698 8,122 11,376 15,285 9,947 11,662 13,282 9,947 8,322 5,811 5,878 5,801 4,457 3,371 2,319 4,013 1,399 1,301 1,175 1,444 1,193 1,115 1,087 1,732 904 687.1 616 722.9 464.6 678 516 288 274.2 278.9 139.9 73.2 55.2 75.6 38.4 45.6 133.2 243.6 162 100.3 127.2 133.3 66 56.4 -44.8 -424.8 -52.8 64.8 -34.56 -390.7 -60.72 72 123.6
Estimated SGA Expenses
Low
1234
8,850 6,368 5,701 5,948 7,917 6,048 5,340 5,618 5,549 4,621 5,108 5,107 5,045 4,201 4,644 4,643 4,586 4,493 3,031 2,740 3,642 3,780 2,804 3,396 3,756 3,404 3,407 3,385 3,790 3,228 3,045 3,245 3,358 2,725 2,834 2,857 3,009 2,769 2,673 2,875 3,031 2,838 2,788 2,550 2,370 2,314 2,187 2,024 2,369 2,063 2,076 2,123 2,213 2,057 2,242 1,782 1,322 1,696 1,015 1,154 1,221 1,083 993.5 613.5 1,020 595.3 712.9 640.2 654.6 699.3 635.1 614.3 701.2 548.7 417.8 362.7 342.7 357.1 505.6 376 283.2 281.7 296.2 333.5 283.2 276 274.4 217.6 231.2 188 194.4 191.2 122.8 188 190.1 178.4 187.2 245.6 208.8 163.7 620.4 393.1 213.3 388.1 302.4 323.2
Average
1234
8,898 6,580 5,764 6,085 7,998 6,083 5,437 7,022 6,936 5,776 6,385 6,384 6,306 5,251 5,805 5,803 5,732 5,616 3,788 3,425 4,553 4,724 3,505 4,245 4,696 4,256 4,259 4,231 4,737 4,035 3,806 4,057 4,198 3,406 3,542 3,571 3,762 3,461 3,341 3,594 3,788 3,547 3,485 3,188 2,963 2,893 2,734 2,530 2,962 2,579 2,595 2,653 2,766 2,571 2,803 2,228 1,653 2,121 1,269 1,442 1,527 1,354 1,242 766.9 1,275 744.1 891.2 800.3 818.2 874.1 793.9 767.9 876.5 685.8 522.2 453.3 428.4 446.4 632 470 354 352.2 370.3 416.9 354 345 343 272 289 235 243 239 153.4 235 237.6 223 234 307 261 204.6 775.4 491.4 266.6 485.1 378 404
High
1234
8,956 6,697 5,881 6,169 8,056 6,194 5,582 8,426 8,324 6,931 7,662 7,660 7,567 6,301 6,966 6,964 6,879 6,739 4,546 4,109 5,463 5,669 4,206 5,093 5,635 5,107 5,111 5,078 5,684 4,842 4,568 4,868 5,038 4,087 4,250 4,285 4,514 4,153 4,010 4,313 4,546 4,257 4,182 3,825 3,556 3,471 3,281 3,036 3,554 3,095 3,114 3,184 3,319 3,086 3,364 2,673 1,983 2,545 1,523 1,731 1,832 1,625 1,490 920.2 1,530 892.9 1,069 960.4 981.9 1,049 952.6 921.4 1,052 823 626.6 544 514.1 535.7 758.4 564 424.8 422.6 444.4 500.3 424.8 414 411.6 326.4 346.8 282 291.6 286.8 184.1 282 285.1 267.6 280.8 368.4 313.2 245.5 930.5 589.7 320 582.1 453.6 484.8
Estimated EPS
Low
1234
2.58 1.63 1.36 1.59 2.22 0.988 1.29 1.49 1.72 1.35 1.19 1.43 1.93 1.27 1.16 1.42 1.9 1.24 1.01 0.946 1.36 0.681 0.492 0.54 1.09 0.68 0.502 0.566 0.82 0.54 0.4 0.52 0.77 0.33 0.29 0.39 0.61 0.33 0.27 0.42 0.64 0.36 0.35 0.4 0.43 0.24 0.24 0.25 0.39 0.22 0.21 0.28 0.37 0.25 0.33 0.32 0.18 0.22 0.11 0.13 0.12 0.1 0.08 0.04 0.06 0.029 0.03 0.029 0.03 0.03 0.029 0.029 0.04 0.019 0.01 0.01 0.01 0.01 0.019 0.01 0.01 0.01 0.01 0 0 0 0 0 0 0.01 0.01 0.01 0 0.01 0 0 0 -0.01 -0.01 0 -0.01 -0.02 -0.01 0 0.01 0.01
Average
1234
2.67 1.78 1.44 1.63 2.35 1.6 1.35 1.51 2.1 1.39 1.2 1.43 1.94 1.27 1.16 1.42 1.9 1.24 1.01 0.986 1.42 0.71 0.513 0.563 1.14 0.709 0.523 0.59 1.03 0.67 0.51 0.65 0.96 0.42 0.37 0.49 0.77 0.41 0.33 0.53 0.8 0.45 0.44 0.5 0.54 0.3 0.3 0.32 0.49 0.27 0.26 0.36 0.47 0.32 0.41 0.4 0.23 0.28 0.14 0.16 0.16 0.12 0.1 0.05 0.07 0.03 0.04 0.03 0.04 0.04 0.03 0.03 0.05 0.02 0.02 0.02 0.02 0.01 0.02 0.01 0.01 0.01 0.01 0 0 0 0 0 0 0.01 0.01 0.01 0 0.01 0 0 0 -0.01 -0.01 0 -0.01 -0.015 -0.01 0 0.01 0.01
High
1234
2.71 1.86 1.56 1.7 2.49 1.77 1.4 1.53 2.41 1.44 1.2 1.43 1.95 1.27 1.17 1.43 1.9 1.24 1.01 1.02 1.47 0.737 0.533 0.584 1.18 0.735 0.543 0.612 1.24 0.8 0.61 0.78 1.15 0.5 0.44 0.58 0.92 0.49 0.4 0.63 0.95 0.54 0.53 0.6 0.64 0.36 0.35 0.38 0.58 0.33 0.31 0.43 0.56 0.38 0.49 0.48 0.28 0.33 0.16 0.19 0.19 0.15 0.11 0.07 0.09 0.04 0.05 0.04 0.05 0.042 0.04 0.04 0.06 0.03 0.021 0.021 0.021 0.02 0.03 0.02 0.01 0.01 0.01 0 0 0 0 0 0 0.01 0.01 0.01 0 0.01 0 0 0 -0.01 -0.01 0 -0.01 -0.01 -0.01 0 0.01 0.01
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program