|
Market Closed -
Toronto S.E.
19:59:59 29/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 49.02 CAD | +1.47% |
|
+1.39% | +26.18% |
| 06:40pm | What's next for law firm Weil Gotshal as it plans dissolution | RE |
| 03:01pm | Apple Inc. : UBS gives a Neutral rating | ZD |
Company Valuation: Apple Inc.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,402,990 | 2,438,897 | 2,664,542 | 3,463,350 | 3,791,126 | 5,092,055 | - | - |
| Change | - | 1.49% | 9.25% | 29.98% | 9.46% | 34.32% | - | - |
| Enterprise Value (EV) 1 | 2,337,193 | 2,389,857 | 2,613,531 | 3,413,329 | 3,757,363 | 5,026,247 | 4,988,955 | 4,956,611 |
| Change | - | 2.25% | 9.36% | 30.6% | 10.08% | 33.77% | -0.74% | -0.65% |
| P/E | 25.9x | 24.8x | 27.8x | 37.5x | 34.2x | 39.5x | 36.4x | 32.2x |
| PBR | 37.9x | 47.8x | 42.6x | 60.5x | 51.2x | 49.5x | 36.7x | 24.4x |
| PEG | - | 2.78x | 84.93x | -45.98x | 1.5x | 2.1x | 4.34x | 2.4x |
| Capitalization / Revenue | 6.57x | 6.18x | 6.95x | 8.86x | 9.11x | 10.7x | 9.66x | 8.91x |
| EV / Revenue | 6.39x | 6.06x | 6.82x | 8.73x | 9.03x | 10.5x | 9.46x | 8.67x |
| EV / EBITDA | 19.4x | 18.3x | 20.8x | 25.3x | 26x | 29.6x | 27.8x | 24.9x |
| EV / EBIT | 21.5x | 20x | 22.9x | 27.7x | 28.2x | 32.1x | 30x | 26.6x |
| EV / FCF | 25.1x | 21.4x | 26.2x | 31.4x | 38x | 35.3x | 32.7x | 29.2x |
| FCF Yield | 3.98% | 4.66% | 3.81% | 3.19% | 2.63% | 2.83% | 3.06% | 3.42% |
| Dividend per Share 2 | 0.85 | 0.9 | 0.94 | 0.98 | 1.02 | 1.07 | 1.115 | 1.169 |
| Rate of return | 0.58% | 0.59% | 0.55% | 0.43% | 0.4% | 0.31% | 0.32% | 0.34% |
| EPS 2 | 5.61 | 6.11 | 6.13 | 6.08 | 7.46 | 8.835 | 9.576 | 10.84 |
| Distribution rate | 15.2% | 14.7% | 15.3% | 16.1% | 13.7% | 12.1% | 11.6% | 10.8% |
| Net sales 1 | 365,817 | 394,328 | 383,285 | 391,035 | 416,161 | 477,741 | 527,247 | 571,651 |
| EBITDA 1 | 120,233 | 130,541 | 125,820 | 134,661 | 144,495 | 169,697 | 179,560 | 198,837 |
| EBIT 1 | 108,949 | 119,437 | 114,301 | 123,216 | 133,050 | 156,513 | 166,406 | 186,080 |
| Net income 1 | 94,680 | 99,803 | 96,995 | 93,736 | 112,010 | 130,079 | 138,696 | 154,540 |
| Net Debt 1 | -65,797 | -49,040 | -51,011 | -50,021 | -33,763 | -65,809 | -103,100 | -135,445 |
| Reference price 2 | 145.37 | 151.76 | 170.43 | 227.79 | 255.46 | 348.91 | 348.91 | 348.91 |
| Nbr of stocks (in thousands) | 16,530,166 | 16,070,752 | 15,634,232 | 15,204,137 | 14,840,390 | 14,594,180 | - | - |
| Announcement Date | 28/10/21 | 27/10/22 | 02/11/23 | 31/10/24 | 30/10/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.92x | 10.37x | 29.18x | 0.31% | 5,018B | |
| 5.09x | 1.78x | 2.97x | 5.08% | 1,151B | |
| 22.3x | 0.99x | 11.92x | -.--% | 84.12B | |
| 18.98x | 0.76x | 11.74x | 2.4% | 9.77B | |
| -24.33x | 459.05x | -34.19x | - | 2.11B | |
| 4.41x | 0.36x | 1.1x | 1.55% | 1.96B | |
| Average | 10.90x | 78.89x | 3.78x | 1.87% | 1,045B | |
| Weighted average by Cap. | 32.42x | 8.80x | 24.08x | 1.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AAPL Stock
- AAPL Stock
- Valuation Apple Inc.
Select your edition
All financial news and data tailored to specific country editions
