Monday, April 24, 2017

Fiscal 2Q 2017 Final Estimates


As of today's market close of $143.64, AAPL is trading at a 13.8x multiple on my next-twelve-months EPS estimate (10.5x when excluding next-12m net cash and div).

For the first time ever I've decided to "collar" ($140-145) at least half of my AAPL position given that it's trading above my FV and not too far from my 12-month target, but mostly because it represents over 80% of my portfolio, so this is the best opportunity I can see for me to diversify. I'd still remain hugely overweight with roughly a 40% AAPL weight (while AAPL just 3.5% of the S&P). The only problem is I have no idea what to do with the proceeds, and most likely would end up reinvesting in AAPL on pullbacks. So much for trying to diversify. This is in no way intended as investment advice for anyone, just a disclosure of my decision. Please do your own due diligence.

I expect an additional $35-40b buyback authorization extended another year to March 2019, and a 9% increase to the quarterly dividend to 62 cents. Still no way for me to confidently model any repatriation plans. Most likely there'd be a big one-time tax gain which would need to be excluded from trailing EPS, so I see no easy way to get this event to affect my valuation model. In reality, it affects the market's perception of the value of the trapped offshore cash, but because I fully exclude it (net cash valued at 100%) in my model, it only shows up as a negative (the cash hit due to the actual repat tax paid). Consider this a sort of built-in conservativeness in my model. Or a flaw, if you prefer. Maybe I'll figure something out when it happens. What would definitely affect my valuation is a permanent reduction of the corporate tax rate, but again, not going to speculate how much lower or when it might happen. We'll have to wait and see how it all pans out.

Next year or two projections are on pretty standard assumptions, just slightly above WS analysts consensus. I'd be much more confident in this whole "supercycle" theory if it weren't so hyped by now. I tend to become a bit skeptic when I see this kind of unoriginal analyses and groupthink in WS and tech media. Can't stand the way everyone hangs it all on the never ending rumor mill. At this point I just want to fast-forward to October and January and get it all over with. Not asking much, just show me at least high single-digit revenue growth and steady margins next year and I'll be happy. One thing worth mentioning is the newly discovered Services growth narrative (yet double-digit growth's been there forever). Even if it just compensates for other products declines (e.g. iPad) this is a big positive since it replaces lower margin with higher margin revenues. Having said that, iPhone is still "it" for now, in terms of meaningful growth.


Detailed estimates:


3mo ending Mar-2017  Rev($M)  GM(%)  EPS($)
-------------------  -------  -----  ------
Analysts consensus    52,970      -   2.02
Apple guide low       51,500   38.0   1.90*
Apple guide high      53,500   39.0   2.07*
My estimates          53,689   39.0   2.09 (5.24b shares)

Monday, January 23, 2017

Fiscal 1Q 2017 Final Estimates


As of today's market close of $120.08, AAPL is trading at a 12.5x multiple on my next-twelve-months EPS estimate (8.9x when excluding next-12m net cash and div).

Not trying to guess the timing and details of whatever foreign cash repatriation deal gets done, or what lower corporate tax rate might apply going forward. Nor am I modeling any "protectionism" effects until more definitive developments occur. Unpredictable policy changes should affect everyone, not just Apple, but of course it is Apple that gets singled out and most mentioned in the media. So, to counter that sentiment I'm doing nothing at all to my model until we hear more, especially from Apple management as new administration "official" announcements seem unreliable.

Sell side analysts revenue estimates for the rest of FY17 and FY18 right now seem slightly optimistic for a change, but likely I'm just being a bit conservative. On the other hand I believe they're slightly low on margins. Feels odd to be so close to consensus for the next year or two but as always I have no problem adjusting if actual reports come higher. In any case, valuation remains quite attractive, of course.


Detailed estimates:

3mo ending Dec-2016  Rev($M)  GM(%)  EPS($)
-------------------  -------  -----  ------
Analysts consensus    77,370      -   3.22
Apple guide low       76,000   38.0   3.09*
Apple guide high      78,000   38.5   3.27*
My estimates          78,050   38.7   3.28 (5.33b shares)

Wednesday, October 12, 2016

Fiscal 4Q 2016 Final Estimates


As of today's market open of $117.35, AAPL is trading at a 12.6x multiple on my next-twelve-months EPS estimate (9.3x when excluding next-12m net cash and div).

Upped FY 2017 due to better than expected response to Plus cameras and Jet Black finish, as well as even more switchers defecting from Samsung than normal. Intrigued about Watch strategy, and hope sales figures get revealed at some point next year. Also curious about what kind of repatriation tax deal is almost assured next year, as "signaled" by Tim Cook.

The stock is approaching fair valuation but current one-year target has significant upside due to FY 2018 growth potential from iPhone, Watch, and Services, and cash repatriation/capital return options (all factors modeled rather conservatively for now).


Detailed estimates:


3mo ending Sep-2016  Rev($M)  GM(%)  EPS($)
-------------------  -------  -----  ------
Analysts consensus    46,800      -   1.65
Apple guide low       45,500   37.5   1.56*
Apple guide high      47,500   38.0   1.71*
My estimates          47,522   38.2   1.71 (5.39b shares)

Tuesday, July 19, 2016

Fiscal 3Q 2016 Final Estimates

As of yesterday's market close of $99.83, AAPL is trading at a 11.3x multiple on my next-twelve-months EPS estimate (7.8x when excluding next-12m net cash and div).

Not much to say. I expect a return to flat/growth by 1H next year, so forward valuation already on the rebound. Market discount of 15-20% (to my current fair value, but ~50% to broader market multiples) implies investors likely expect no meaningful rebound within next 2-3 years and significantly discount the cash and equivalents mostly parked abroad.

For the current quarter I do expect a bigger impact from iPhone SE, driving higher revenue but lower margins, recovering next quarter.


Detailed estimates:

3mo ending Jun-2016  Rev($M)  GM(%)  EPS($)
-------------------  -------  -----  ------
Analysts consensus    42,010      -   1.38
Apple guide low       41,000   37.5   1.31*
Apple guide high      43,000   38.0   1.45*
My estimates          43,354   37.9   1.46 (5.46b shares)

Friday, April 15, 2016

Fiscal 2Q 2016 Final Estimates


As of yesterday's market close of $112.10, AAPL is trading at a 11.0x multiple on my next-twelve-months EPS estimate (8.1x when excluding next-12m net cash and div).

Pared down FY16 iPhone estimates considerably to align with recent Apple guidance, but heeding management suggestion it's only a short-term dip for a couple of quarters, and rebound to flat/slight unit growth next year. End effect is revised fair value and 1y target to $132/146 (was $140/157).

Expect very aggressive buyback activity during last and current quarter of up to $18b/qtr, partly confirmed by $15.6b debt issuance last quarter. Expect buyback authorization raised to $175b from current $140b by next year with long term debt levels up to $100b from current $78b. Expect a quarterly dividend increase of 11.5% to 58 cents per share.


Detailed estimates:

3mo ending Mar-2016  Rev($M)  GM(%)  EPS($)
-------------------  -------  -----  ------
Analysts consensus    52,050      -   2.00
Apple guide low       50,000   39.0   1.86*
Apple guide high      53,000   39.5   2.07*
Deagol estimates      53,373   39.9   2.11 (5.50b shares)