A little over a year ago, I made the claim that Apple was not worth $460.

I made 4 key points.

  • Downside protection: balance sheet protects the business from going bankrupt. If I can find a net net with a dying business with Apple Inc. (NASDAQ:AAPL)’s balance sheet metrics, I would be all over it. So why wouldn’t I buy AAPL?
  • Better than the S&P: A bet that  Apple Inc. (NASDAQ:AAPL) will perform better than the market over a couple of years.
  • Better than cash: I started the year with about 50% in cash. Cash makes up 1/3 of AAPL’s market cap. In other words, if  Apple Inc. (NASDAQ:AAPL) was a hedge fund, I transferred my US dollars into AAPL dollars for AAPL to manage. With their management, pricing power and business strength, they are able to invest money in ways I cannot dream of.
  • Priced for doom: Current valuations predict AAPL has zero growth remaining.

Most of them still hold true.

The 4 Key Points Today

Downside Protection:The balance sheet is still as strong as ever with $159B cash on hand. This provides easy downside protection and allows  Apple Inc. (NASDAQ:AAPL) to withstand any short term business problems. Cash also lets them test out new products, ideas and concepts.

Better than the S&P: It’s been underperforming the S&P but I’m still confident it will do better.

Apple

AAPL vs SPY Performance

Better Than Cash: Investors keep shouting for  Apple Inc. (NASDAQ:AAPL) to return its cash, buyback stock or do something smart with it to earn higher rates of return. On a personal level, instead of holding cash and not doing anything with it, I’d rather put it into Apple.

Priced for Doom: The current stock expectation still has not changed from 1 year ago. Still currently priced for zero growth.

My Only Edge with Apple

When it comes to large caps, you don’t have any edge other than knowing when to buy.

The only time you can actually come out ahead of Wall Street is by playing the waiting game to buy at the best valuation possible.

But stock valuation is a subjective exercise.

For example, Facebook Inc (NASDAQ:FB) agreed to buy What’s App, a mobile messaging service, for $19B. The acquisition may be shrewd in terms

  • staying innovative
  • growing user base
  • increasing engagement and
  • calculating based on per user value

but valuation is a different story.

Facebook Inc (NASDAQ:FB) can print its own money so it can afford to win or lose off the $19b. However, as a small investor, you and I don’t have that luxury.

If valuation black belt Prof Damodaran is troubled by the valuation, then I don’t see anyone else capable of putting out a better analysis of the deal.

Apple is Still NOT Worth $530

Now that you know my stance on Apple Inc. (NASDAQ:AAPL), I won’t be talking about the iPhone 6, the upgrades by some analysts, the useless speculation over 4K screens etc.

Most of what you’ve read is filled with noise. In the blogging world, it’s called filler.

So let’s get to what’s important – valuation.

Better yet, let’s apply Charlie Munger’s model of always inverting everything.

What AAPL is Not Worth Today

By inverting, I’m not trying to figure out what it’s worth in the future. Inverting the valuation means I want to know what it isn’t worth today.

To do so, you just do reverse valuations which I’ll be demonstrating by using my trusty sidekick, the OSV Stock Analysis tool.

I’ll go through the following methods.

Reverse DCF Valuation of AAPL Today

A year ago when  Apple Inc. (NASDAQ:AAPL) was trading at $460, the expected growth in its stock price came out to 0.7%. I even accounted for a slight decline in FCF since people were saying that a negative scenario should be considered.

Today, using the last fiscal FCF as the starting point with a 9% discount rate, the expected growth is still only 1%.

AAPL Reverse DCF

Apple Inc. (NASDAQ:AAPL) Reverse DCF | Click to Enlarge

Will Apple grow FCF at a rate faster than 1%? I bet it will.

Reverse Graham Growth EPS Method

As a value investor, the formula that Graham created is the closest method to model to growth.

So starting with the TTM EPS of $40.32, I see that 6% growth in earnings is embedded in the stock price. Not far off from the 8% that analysts are expecting, but still a low number considering that this Graham Formula model errs on the side of optimism.

AAPL reverse Graham Formula

AAPL reverse Graham Formula | Click to Enlarge

The difference between a 6% growth rate and expected 8% growth rate may seem small, but when you apply it, the difference is substantial.

Take a closer look at the sensitivity matrix below.

Reverse Graham Valuation

Reverse Graham Valuation | Click to Enlarge

Based on the current EPS and 8% growth rate, the price should be around $600.

Again, it looks like Apple Inc. (NASDAQ:AAPL) is not worth $530 today.

Reverse Earnings Power Value

EPV is based on zero growth by default so the inputs are easy but a few adjustments need to be made.

I’ve increased maintenance capex to $8,390m which is the TTM value. Enter the latest FCF of $44,245m and adjust the cash to include the offshore accounts (since the cash is listed as other long term assets in the balance sheet instead of cash and equivalents).

I then get a value of $600 for the current scenario. Again the EPV is based on zero growth.

reverse Earnings Power Value

Reverse Earnings Power Value How To | Click to Enlarge

If I factor in a business decline and bring down the normalized income by 10% to $40,000m with the same capex, the EPV is still $548 per share.

reverse EPV

Reverse EPV with Negative Growth

Reverse EBIT Multiples Method

You would think that using EBIT multiples is only for relative valuation, i.e. only useful for making comparisons with competitors. But it’s also a very good reverse valuation method.

This is a new feature I’m still testing and working on for the stock analyzer, but for now, you can use the manual EBIT multiples calculator instead.

For a reverse EBIT multiples valuation to work, you need to use:

  • the TTM revenue of $173,992m
  • the TTM EV/EBIT multiple of 9x
  • the cash value of $158,842m

Plug that into the calculator as shown below and the valuation based on TTM performance is $680 per share.

Reverse EBIT Multiples Method

But the normal scenario intrinsic value of $680 is way higher than the $530. For  Apple Inc. (NASDAQ:AAPL) to be valued near $530, it has to be valued at a multiple of 7x.

In other words, the market is expecting negative growth.

However, a multiple of 7x EBIT is unrealistic as  Apple Inc. (NASDAQ:AAPL) has never traded below 8. Even during its worst times in the past 10

1, 2  - View Full Page