Apple reports on Wednesday, January 21, 2009. So, without further ado, here are my latest and final estimates for FY2009 Q2:
Long term recommendation:
STRONG BUY below $189
buy from $189 to $211
neutral from $211 to $235
sell above $235
3mo ending Dec-2008:
FY09Q1 Revenue($B) EPS($)
----------- ------
Apple guidance 9.50 1.21
Analysts cons. 9.85 1.39
My estimate 10.88 1.80
My non-GAAP e. 13.43 2.83
Product Units(M)
------- --------
Mac 2.7
iPhone 6.0
iPod 19.5
3mo ending Mar-2009:
FY09Q2 Revenue($B) EPS($)
----------- ------
Analysts cons. 8.33 1.13
My estimate 9.64 1.52
My non-GAAP e. 10.77 1.97
Apple gd (est) 8.85 1.15
12mo ending Sep-2009:
FY09 Revenue($B) EPS($)
----------- ------
Analysts cons. 36.17 5.05
My estimate 41.13 6.50
My non-gaap e. 47.10 8.92
Valuation (25 x fwd EPS):
Timeframe Period Price fwd-12mo EPS
------ ----- ------------
Fair Value Mar-09 189 7.57
1yr Target Dec-09 235 9.40
Analysts mean target 131
[download page]
Apologies for the horribly dry and messed up presentation. Maybe I'll have to try some new ideas, so any suggestions are welcome.
Cheers,
:D
2 comments:
This blog is long overdue. Long live Deagol's AAPL Model
Thanks for sharing, great work as always Deagol! This helps us AAPL investors more than anything else out there.
Post a Comment