Apple (AAPL) Last Update 2/3/23
% of Stock Price
Revenue
Gross Profits
Free Cash Flow
Apple
STOCK PRICE
DIVISION
% of STOCK PRICE
iPhone
42.4%
$68
Services
28.5%
$45
Mac
7.9%
$13
iPad
6.7%
$11
TOTAL
100%
$159
$159.49
Yours
Trefis Price
N/A
$165
Market
 
Top Drivers for Period
Key Drivers
loading revenue data...
loading ebitda data...
loading cash flow data...

TREFIS Analysis


Trefis Report
  1. Download Trefis Report

RECENT NEWS AND ANALYSIS

Potential upside & downside to trefis price

Apple Company

VALUATION HIGHLIGHTS

  1. iPhone constitutes 42% of the Trefis price estimate for Apple's stock.
  2. Services constitute 28% of the Trefis price estimate for Apple's stock.
  3. Apple Watch,TV&Accessories constitute 12% of the Trefis price estimate for Apple's stock.

WHAT HAS CHANGED?

Apple's Q1 FY'23 earnings

Apple's Q1 FY'23 results missed estimates, with revenue declining by 5.5% versus last year to $117.1 billion and earnings coming in at $1.89, down from $2.11 in the year-ago period. While Apple was weighed down by supply chain issues for its flagship iPhone 14 Pro devices (iPhone sales were down 8% versus last year), macro headwinds are also impacting sales of the company's Macs and digital services. However, the iPad proved a bright spot within Apple's hardware lineup, with sales growing by roughly 30% year-over-year.

Note: Apple's FY'22 ended on September 24, 2022. Q1 FY'23 ended on December 31, 2022

Launch of the iPhone 14

Apple unveiled its new iPhone 14 models in September 2022 - including the iPhone 14, iPhone 14 Plus, iPhone 14 Pro, and iPhone 14 Pro Max. While the standard iPhone 14 models feature relatively incremental updates versus the iPhone 13, the pricier Pro models have seen more substantial updates, including always-on displays and a re-designed notch for the front-facing camera. It's likely that wireless carriers – who've spent considerable amounts on 5G network upgrades – will be aggressive with promotions on the new devices as they look to sign up new customers and boost revenues.

POTENTIAL UPSIDE & DOWNSIDE TO TREFIS PRICE

Below are key drivers of Apple's value that present opportunities for upside or downside to the current Trefis price estimate for Apple:

iPhone revenues And margins post improvements

  • iPhone Revenue and Gross Margin:
    We estimate that Apple's iPhone revenues will improve slightly from $ 205 billion in FY'22 to around $225 billion by FY'29. However, if the company can improve its iPhone revenues to around $250 billion by the end of our review period, with gross margins rising to about 45% from our current forecast of 43.5%, there could be an upside of about 10% to our price estimate.

For additional details, select a driver above, or a division from the interactive Trefis split for Apple at the top of the page.

BUSINESS SUMMARY

Apple makes money primarily by selling mobile phones, computers, and tablets to consumers worldwide. Apple's well-known consumer products include the iPhone, Mac, iPad, and Apple Watch. In addition to selling hardware, Apple makes money from services that include the App Store, Apple Music, and iCloud.

SOURCES OF VALUE

We believe the iPhone segment is more valuable than the Mac and iPad segments due to the following:

Large mobile phone market

The smartphone market is significantly larger than the tablet market, and margins in the smartphone business are also likely to be higher. About 1.4 billion smartphones were shipped globally in 2021.

KEY TRENDS

Mac Gains Traction

Apple's Mac computers have gained market share due to their superior product differentiation, proprietary Mac OS software and applications, new M-Series processors, and premium build quality. Apple has also been benefiting from the fact that it plays in the high end of the PC market – typically focusing on the lucrative $1,000+ price points – rather than the commoditized low and mid-range where a bulk of the volumes come from. Over FY'22, Mac Revenues reached an all-time high of $40 billion.

Services Present A Growth Opportunity

Apple's Services business has grown by over 21% between FY'17 and FY'22, eclipsing the iPad and Mac to become the company's second-largest business segment with revenues of about $78 billion in FY'22. While the App store remains the primary driver of growth, services such as Apple Music and Apple TV+ are also gaining traction. Apple's base of paid subscriptions on its platform has also been rising steadily, with over 900 million active subscriptions at the end of September 2022.