($ in millions, except per share data)

Target Price & Recommendation

Ticker Recommendation Current Share Price Price Target Upside/Downside Timeframe $ $ AAPL BUY -

Trading Stats
52-Week High 52-Week Low Beta Short Interest $ 0.0%

% of Current NA NA

NA 6 Months

Enterprise Value & Valuation

Current Share Price Shares Outstanding Equity Value Net Debt Min Int & Other Enterprise Value $ $ LTM P/E P / Fwd 1 EPS P / Fwd 2 EPS EV / LTM EBITDA EV / Fwd 1 EBITDA EV / Fwd 2 EBITDA

$ (1) NA $ NA $ NA $ NA $ NA $ NA $ -

Price / Book Value PEG Ratio Dividend Yield

NA NA 0.00%

(1)

Wall Street consensus, if available

($ in millions)

FY end Dec 31, Operational Stats [Driver #1] [Driver #2] Financial Stats Summary P&L [Segment 1] % Growth [Segment 2] % Growth Total Revenue % Growth COGS % of Sales Gross Profit Gross Margin % Operating Income % of Sales Adj EPS EPS Growth %

2009

2010

2011

LTM

$ $ $

$ $ $

$ $ $

$ $ $

Summary Cash Flow EBITDA Margin % Cash Interest Cash Taxes Change in WC Capital Expenditures Other Free Cash Flow as % Sales

$ $

$ -

$ -

$ -

Balance Sheet Data Cash & Equivalents Total Debt Net Debt / EBITDA

$ $

$ $

$ $