Corporate Valuation of Apple Inc.

Annual Report Form 10-K:

Https://www.sec.gov/Edgar/searchedgar/companysearch.html

Make assumptions for 2018, 2019, 2020, 2021, and 2022.

This tab is used for the corporate vakintion report (Final Projectl) Enter data (forecasts based on assumptions you wil explain in writlen report) in yellow cells only Past peormang CURRENCY We wilyse x1000 Apple Inc. COMPANY VALUATION iscal Year 2918 29234 000 29 234 000 29234 000 375 404 000 12 167 00 4 OPERATING INCOME or (Loss 29 2234 000 29 234 000 207 514 000 1,344 000 260% 229 234000 229 234 000 2 320 000 2,745.000 2,745000 1,748 000229 234 000229 234 000 229 234 000229 234 000 229.224 00020000 " | caco.aved Operthins cote (LOSS), Net "2.0x000 ,-22.234 000- .251 229,234,000 r-ZA234,000 ,- 234,000-229234,000 272 036 000 wegted average (of)ed Shares Outstal AUTED EARNNGS OR (LOSS) PER SHARE 21.33 21.33 112,0%000 0229 234 000 229 234 000 229,234,000 29 234 9002223400022060 egrecion and Amortizaton Expense 598,000 229%,234 00 229 234 000 229 234 000 209 768 00 (12 te Window (2.451,000) Financial History Captal Structure Valuation This tab is used for the corporate vakintion report (Final Projectl) Enter data (forecasts based on assumptions you wil explain in writlen report) in yellow cells only Past peormang CURRENCY We wilyse x1000 Apple Inc. COMPANY VALUATION iscal Year 2918 29234 000 29 234 000 29234 000 375 404 000 12 167 00 4 OPERATING INCOME or (Loss 29 2234 000 29 234 000 207 514 000 1,344 000 260% 229 234000 229 234 000 2 320 000 2,745.000 2,745000 1,748 000229 234 000229 234 000 229 234 000229 234 000 229.224 00020000 " | caco.aved Operthins cote (LOSS), Net "2.0x000 ,-22.234 000- .251 229,234,000 r-ZA234,000 ,- 234,000-229234,000 272 036 000 wegted average (of)ed Shares Outstal AUTED EARNNGS OR (LOSS) PER SHARE 21.33 21.33 112,0%000 0229 234 000 229 234 000 229,234,000 29 234 9002223400022060 egrecion and Amortizaton Expense 598,000 229%,234 00 229 234 000 229 234 000 209 768 00 (12 te Window (2.451,000) Financial History Captal Structure Valuation