|
End-of-day quote
Thailand S.E.
19/10/2026
|
5-day change | 1st Jan Change | ||
| 3.860 THB | 0.00% |
|
+2.66% | +33.10% |
| 10-19 | Apple Already Developing Higher-End HomeView | MT |
| 10-19 | Apple to host 'Pro and tell' event on October 28 in LA | RE |
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 | 5,004,928 | - | - |
| Change | - | 1.49% | 9.25% | 29.98% | 9.46% | 32.02% | - | - |
| Enterprise Value (EV) 1 | 2,337,193 | 2,389,857 | 2,613,531 | 3,413,329 | 3,757,363 | 4,938,871 | 4,901,428 | 4,868,952 |
| Change | - | 2.25% | 9.36% | 30.6% | 10.08% | 31.45% | -0.76% | -0.66% |
| P/E | 25.9x | 24.8x | 27.8x | 37.5x | 34.2x | 38.9x | 35.8x | 31.7x |
| PBR | 37.9x | 47.8x | 42.6x | 60.5x | 51.2x | 49.4x | 36.4x | 24x |
| PEG | - | 2.78x | 84.93x | -45.98x | 1.5x | 2.1x | 4.21x | 2.4x |
| Capitalization / Revenue | 6.57x | 6.18x | 6.95x | 8.86x | 9.11x | 10.5x | 9.48x | 8.75x |
| EV / Revenue | 6.39x | 6.06x | 6.82x | 8.73x | 9.03x | 10.3x | 9.28x | 8.51x |
| EV / EBITDA | 19.4x | 18.3x | 20.8x | 25.3x | 26x | 29.1x | 27.2x | 24.5x |
| EV / EBIT | 21.5x | 20x | 22.9x | 27.7x | 28.2x | 31.6x | 29.4x | 26.1x |
| EV / FCF | 25.1x | 21.4x | 26.2x | 31.4x | 38x | 34.5x | 32.1x | 28.7x |
| FCF Yield | 3.98% | 4.66% | 3.81% | 3.19% | 2.63% | 2.9% | 3.12% | 3.48% |
| Dividend per Share 2 | 0.85 | 0.9 | 0.94 | 0.98 | 1.02 | 1.069 | 1.114 | 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 | 8.82 | 9.571 | 10.81 |
| 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 | 478,224 | 528,114 | 571,827 |
| EBITDA 1 | 120,233 | 130,541 | 125,820 | 134,661 | 144,495 | 169,459 | 179,901 | 198,884 |
| EBIT 1 | 108,949 | 119,437 | 114,301 | 123,216 | 133,050 | 156,384 | 166,863 | 186,320 |
| Net income 1 | 94,680 | 99,803 | 96,995 | 93,736 | 112,010 | 129,941 | 138,997 | 154,569 |
| Net Debt 1 | -65,797 | -49,040 | -51,011 | -50,021 | -33,763 | -66,057 | -103,500 | -135,976 |
| Reference price 2 | 145.37 | 151.76 | 170.43 | 227.79 | 255.46 | 342.94 | 342.94 | 342.94 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.94x | 10.34x | 29.19x | 0.31% | 5,013B | |
| 4.53x | 1.54x | 2.56x | 5.65% | 1,033B | |
| 23.28x | 1.05x | 12.58x | -.--% | 87.43B | |
| 16.79x | 0.66x | 10.18x | 2.71% | 8.66B | |
| 5.81x | 0.59x | 1.78x | 1.17% | 2.57B | |
| -18.62x | 338.96x | -25.24x | - | 1.62B | |
| Average | 11.79x | 58.86x | 5.18x | 1.97% | 1,024B | |
| Weighted average by Cap. | 32.88x | 8.80x | 24.43x | 1.21% |
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
- AAPL03 Stock
- Valuation Apple Inc.
Select your edition
All financial news and data tailored to specific country editions
