AAPL · Nasdaq · Electronic Computers
$339.74 · $5.1T market value · fiscal year to 27 Sept 2025
8 of 10
Buffett tests pass
Margin of safety -105%
Bear
$94.62
Base
$167.47
Bull
$270.66
Price $343.46
The price is above even the bull case.
Apple designs iPhones, Macs, iPads and wearables, has partners build them, and earns rising, higher-margin services revenue from the people who use them. On quality it passes every Buffett business test the engine runs. It has 0 loss years in 15 years of filings, operating margin averages 28% with volatility of only 2.8%, and return on invested capital (profit relative to the money tied up in the business) averages 64%. The engine's verdict is a demanding price. At $343.46 the shares sit above our base-case value of $167.47, above the bull case of $270.66, and far above the bear case of $94.62. That leaves a margin of safety of -105% against the twenty-five per cent cushion this lens asks for.
Predictability: Medium
Apple designs smartphones, computers, tablets, wearables and home devices, has outside partners build them, and sells them directly and through carriers and resellers. It then earns recurring revenue from services on top of those devices: the App Store, advertising, cloud storage, AppleCare, subscriptions and payments. The device base is the engine. Services sales rise as more people use Apple hardware, and they carry higher margins than the hardware itself.
Inside the circle? The record is unusually steady. There were 0 loss years across 15 years of filings, and operating margin volatility was only 2.8%. That points to a business whose broad economics you can follow. Against this, the filing itself describes short product life cycles and rapid technology change. It also describes tariff and trade risk concentrated in Asian manufacturing, Greater China weakness, and regulation that could force Apple to share innovations or change its platforms. Each of these could change the ten-year picture in ways the history does not show.
Durability
Durable
Pricing power
Strong
Moat type
Brand, Switching costs, Network effects, Intangibles
Apple's protection comes from an integrated system. It designs the hardware, operating system and services together, and a large base of users and developers keeps that system attractive and costly to leave. The numbers support the filing's account: operating margin averaged 28% with volatility of only 2.8%, reached 32% in the latest year, and return on invested capital (profit relative to the money tied up in the business) averaged 64% with 0 loss years. Holding margins at that level while holding a minority market share against rivals who cut prices is the clearest sign of pricing power. Mix shifts towards Pro iPhones and higher-margin services point the same way, although the excerpts do not show explicit price rises. The moat looks likely to last for many years, but its main risk is regulators and courts forcing open the App Store and platform. That risk sits outside the competitive market and the past record cannot measure it.
Threats to the moat
Capital allocation
Sound
Candour
Neutral
Apple returns most of its cash to owners. It buys back shares on a large scale and pays a steadily rising dividend, and it makes few large acquisitions. The long record supports this approach. The share count has shrunk at -4.2% a year, and each dollar retained has been matched by 7.7× of market value. The weak point is price. Buffett's test is that buybacks make sense only below intrinsic value, meaning a conservative estimate of the cash the business will produce over its life. At $343.46, our base-case value is $167.47, so recent repurchases look expensive on our assumptions. The filing gives no view on value when it buys. The reporting is factual and mostly standard legal wording. It does state plainly that gross margins face downward pressure, which is useful to you as an owner.
8 pass · 0 mixed · 2 fail · 0 can't tell
At $343.46, the price is above the base-case value of $167.47 (the bear case is $94.62), so there is no margin of safety (-105%). The standard lens asks for 25%.
Why this testThe owner-earnings yield is 2.0% against a 10-year Treasury yield of 5.1%.
Why this testDiscounted owner earnings
Bear
$94.62
Base
$167.47
Bull
$270.66
Price $343.46
The price is above even the bull case.
| Scenario | Starting owner earnings | Growth (yrs 1–5) | Terminal | Discount | Value / share |
|---|---|---|---|---|---|
| bear | $105.5B | 3.3% | 1.5% | 9.6% | $94.62 |
| base | $105.5B | 7.3% | 2.5% | 8.1% | $167.47 |
| bull | $105.5B | 10.3% | 3.0% | 7.1% | $270.66 |
Sensitivity
| Discount ↓ / Growth → | 3.3% | 5.3% | 7.3% | 9.3% | 11.3% |
|---|---|---|---|---|---|
| 6.1% | $208 | $236 | $266 | $300 |
A fine business can still be a poor purchase, and at $343.46 the price sits above even our bull-case value of $270.66, against a base case of $167.47. The owner earnings yield (the cash an owner could take out, divided by the market value) is 2.0%, below the 5.1% you could earn on a ten-year Treasury with no business risk. To justify the price, Apple must grow faster and for longer than its own record of 7.6% revenue growth suggests, while facing tariffs, a shrinking Greater China business and regulators who may force open its platform. The headline return on equity of 171% is partly a product of buybacks shrinking the equity base. Book value per share has changed by -1.9% a year and net cash is -$44.0B, so the returns look stronger than the underlying economics alone would show.
Paying far above a conservative value
Could break the thesislikelyThe margin of safety is -105% in the base case and -263% in the bear case, at a price of 46× times earnings. If growth simply matches history, a buyer at today's price could wait many years for value to catch up, or face a permanent loss if the multiple falls.
Regulators forcing open the App Store and platform
MaterialpossibleThe filing warns that regulation and litigation can force product changes and may require Apple to share its innovations with competitors. Services carry the highest margins, so rules that cut App Store fees or allow rival stores would hit the most profitable part of the business.
Most of Buffett's business principles point the same way here. Demonstrated, consistent earning power is clear in the record. The durable competitive advantage comes from an integrated system of hardware, software, services and developers. Pricing power shows in margins held while the filing says "Competition has been particularly intense as competitors have aggressively cut prices and lowered product margins." The business does not eat capital: capital spending runs at 1.0× depreciation and cash conversion averages 108%. Owner earnings (cash an owner could take out after the spending needed to stay competitive) are $105.5B on a normalised basis. The retained-earnings test passes at 7.7×. Two cautions apply to the return figures. Return on equity of 171% is inflated by buybacks that have shrunk book value per share at -1.9% a year, and net cash is -$44.0B, so the principle of high returns without undue debt needs a careful reading. Debt is still modest against earning power, at 0.9 yrs of owner earnings. The principles fail at price. Value is discounted future cash, and margin of safety asks for a price well below a conservative estimate. Interest rates are gravity: an owner earnings yield of 2.0% sits below the 5.1% ten-year Treasury. Rational capital allocation says buybacks make sense only below intrinsic value. Repurchases at today's level look expensive on our assumptions, and the filing gives no view on value when it buys. Management is plain about one thing that matters: it says "gross margins will be subject to volatility and downward pressure."
Services sales and Services gross margin percentage in each annual report
Services carry the higher margins that support the whole valuation; a slowdown would weaken the growth assumption of 7.3%.
Regulatory and court rulings on the App Store and platform access
The filing warns rulings may require the Company to share its innovations with competitors, which is the main threat to the moat that the past record cannot measure.
Greater China net sales and tariff costs in Products gross margin
The latest filing reports Greater China sales fell on lower iPhone sales and that tariff costs weighed on Products margin.
Share repurchase size relative to the gap between price and our value range
Buybacks above intrinsic value transfer wealth from staying owners to sellers, and recent repurchases are large.
Effective tax rate and one-off tax items
The latest profit was helped by a lower tax provision tied to the State Aid Decision, so normalised earnings matter more than the latest figure.
Questions the filings couldn't answer
How this was made
Apple Inc · financial data to 27 Sept 2025 from SEC XBRL filings, narrative from the 10-K filed 31 Oct 2025. Method [email protected], prompts [email protected]. Judgement by anthropic/claude-opus-5.5. 28 filing quotes verified. Data completeness 100%. Analysed 18 Oct 2026.
General research. It isn't personal advice. Numbers are computed in code from filings; the model writes no figures. It can still be wrong.
Replicly is a research and education tool. It is not financial advice and does not recommend that you buy or sell any investment. Analyses apply Buffett-inspired principles to public data and can be wrong. Warren Buffett and Berkshire Hathaway are not affiliated with and do not endorse Replicly. Capital is at risk.
“characterized by aggressive price competition, downward pressure on gross margins, continual improvement in product performance, and price sensitivity on the part of consumers and businesses”
Business · filing
“Services net sales increased during 2025 compared to 2024 primarily due to higher net sales from advertising, the App Store and cloud services.”
Management's discussion · filing
“A significant majority of the Company’s manufacturing is performed in whole or in part by outsourcing partners located primarily in China mainland, India, Japan, South Korea, Taiwan and Vietnam”
Risk factors · filing
“Regulatory requirements, government investigations and litigation can force the Company to withdraw from, or modify its products and services for, certain countries”
Risk factors · filing
“Greater China net sales decreased during 2025 compared to 2024 primarily due to lower net sales of iPhone, partially offset by higher net sales of Mac.”
Management's discussion · filing
“the Company believes, in general, gross margins will be subject to volatility and downward pressure.”
Management's discussion · filing
“The Company believes decisions by customers to purchase its hardware products depend in part on the availability of third-party software applications and services.”
Risk factors · filing
“The Company has historically experienced higher net sales in its first quarter compared to other quarters in its fiscal year due in part to seasonal holiday demand.”
Business · filing
“The Company designs and develops nearly the entire solution for its products, including the hardware, operating system, numerous software applications and related services.”
Business · filing
“The Company believes decisions by customers to purchase its hardware products depend in part on the availability of third-party software applications and services.”
Risk factors · filing
“Services net sales increased during 2025 compared to 2024 primarily due to higher net sales from advertising, the App Store and cloud services.”
Management's discussion · filing
“iPhone net sales increased during 2025 compared to 2024 due to higher net sales of Pro models.”
Management's discussion · filing
“Competition has been particularly intense as competitors have aggressively cut prices and lowered product margins.”
Business · filing
“Regulatory requirements, government investigations and litigation can force the Company to withdraw from, or modify its products and services for, certain countries”
Risk factors · filing
“the Company believes, in general, gross margins will be subject to volatility and downward pressure.”
Management's discussion · filing
“Greater China net sales decreased during 2025 compared to 2024 primarily due to lower net sales of iPhone, partially offset by higher net sales of Mac.”
Management's discussion · filing
“The program does not obligate the Company to acquire a minimum amount of shares.”
Management's discussion · filing
“The Company intends to increase its dividend on an annual basis, subject to declaration by the Board.”
Management's discussion · filing
“As a result, the Company believes, in general, gross margins will be subject to volatility and downward pressure.”
Management's discussion · filing
“economic, political, legal and regulatory challenges associated with operating in new businesses, regions or countries, inadequate return on capital, potential impairment of tangible and intangible assets, and significant write-offs.”
Risk factors · filing
No loss years across 15 years of filings, with operating margin varying by 2.8% around its average.
Why this testReturn on equity averaged 108%, reaching 15% in 10 of the years measured; the weakest year was 37%.
Why this testAfter-tax return on invested capital averaged 64% and was 95% in the latest year.
Why this testTotal debt of $98.7B would take 0.9 yrs of normalised owner earnings to repay.
Why this testNormalised owner earnings are $105.5B, and free cash flow has averaged 108% of reported profit.
Why this testCapital spending has averaged 1.0× depreciation; estimated maintenance capex was $9.8B last year.
Why this testEach dollar retained over the period has been matched by 7.7× of market value created ($588.1B retained in total).
Why this testThe diluted share count has changed by -4.2% a year. Shrinking means buybacks are returning value; growing means owners are being diluted.
Why this testRevenue growth (CAGR)
7.6%
Operating margin (avg)
28%
Return on equity (avg)
108%
ROIC (avg)
64%
Cash conversion
108%
Debt payback
0.9 yrs
Share count change (CAGR)
-4.2%
Owner earnings yield
2.0%
| $338 |
| 7.1% | $162 | $183 | $206 | $232 | $261 |
|---|
| 8.1% | $132 | $149 | $167 | $188 | $211 |
|---|
| 9.1% | $112 | $125 | $141 | $158 | $176 |
|---|
| 10.1% | $96 | $108 | $121 | $135 | $151 |
|---|
Green: at least 25% above the price. Amber: above it. Red: below it. n/a means the discount rate is at or below growth, where the model has no finite answer. The corners combine the most extreme assumptions, so treat them as bounds.
Discount rate: 10-year Treasury (5.1%) plus a 3% hurdle. End-of-day prices from free public sources, may be delayed or missing.
China, tariffs and concentrated manufacturing
Greater China sales fell in 2025 on weaker iPhone sales, and final assembly of substantially all hardware sits with partners mainly in Asia. Tariffs announced from the second quarter of 2025 already reduced the products gross margin percentage, and further escalation could raise costs or close markets at once.
Buybacks at high prices and returns flattered by debt
MateriallikelyBuffett's test is that repurchases add value only below intrinsic value, yet Apple keeps buying heavily at prices well above our base case and gives no view on value when it buys. Debt to equity of 1.3× and a shrinking book value make return on equity a weaker guide to quality than it first appears.
Growth that depends on iPhone upgrades
MaterialpossibleRevenue barely moved between 2022 and 2024, and the filing describes a minority market share, short product life cycles and rivals who cut prices to win share. If new features, including artificial intelligence, fail to drive upgrades, growth could settle below the 7.3% our base case assumes.
Latest profit helped by a tax comparison
MinorlikelyThe 2025 effective tax rate was lower partly because 2024 carried a large charge for the State Aid Decision. Some of the jump in net income to $112.0B reflects that comparison, so the latest year overstates the underlying improvement.
What would change the view
“Regulatory requirements, government investigations and litigation can force the Company to withdraw from, or modify its products and services for, certain countries”
Risk factors · filing
“Additionally, they may require the Company to share its innovations with competitors.”
Risk factors · filing
“Greater China net sales decreased during 2025 compared to 2024 primarily due to lower net sales of iPhone, partially offset by higher net sales of Mac.”
Management's discussion · filing
“Products gross margin percentage decreased during 2025 compared to 2024 primarily due to a different mix of products and tariff costs, partially offset by other favorable costs.”
Management's discussion · filing
“As a result, the Company believes, in general, gross margins will be subject to volatility and downward pressure.”
Management's discussion · filing
“The Company relies on single-source partners in the U.S., Asia and Europe to supply and manufacture many components, and on partners primarily located in Asia, for final assembly of substantially all of the Company’s hardware products.”
Risk factors · filing
“Competition has been particularly intense as competitors have aggressively cut prices and lowered product margins.”
Risk factors · filing
“The program does not obligate the Company to acquire a minimum amount of shares.”
Management's discussion · filing