Valuation Apple Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 14:29:00 02/07/2026 BST			5-day change	1st Jan Change
256.98 ^EUR	-0.95%		+5.70%	+10.57%

02:02pm	Wall Street Likes Weakness
11:01am	Apple Plans Five New iPhone Models	MT

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	4,323,664	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	14.05%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,253,780	4,226,881	4,194,413
Change	-	2.25%	9.36%	30.6%	10.08%	13.21%	-0.63%	-0.77%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	33.6x	30.4x	27.1x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	40.9x	29.9x	19.4x
PEG	-	2.78x	84.93x	-45.98x	1.5x	1.9x	2.9x	2.2x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.04x	8.31x	7.71x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	8.9x	8.12x	7.48x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	25.2x	23.2x	21x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	27.4x	25.2x	22.6x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	30.2x	27.6x	25.1x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.31%	3.63%	3.98%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.068	1.117	1.168
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.36%	0.38%	0.4%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.76	9.683	10.88
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.2%	11.5%	10.7%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	478,125	520,415	560,493
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	168,567	182,547	199,300
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,398	167,666	185,494
Net income ¹	94,680	99,803	96,995	93,736	112,010	128,852	139,906	154,319
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-69,884	-96,783	-129,251
Reference price ²	145.37	151.76	170.43	227.79	255.46	294.38	294.38	294.38
Nbr of stocks (in thousands)	16,530,166	16,070,752	15,634,232	15,204,137	14,840,390	14,687,356	-	-
Announcement Date	28/10/21	27/10/22	02/11/23	31/10/24	30/10/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XIAOMI CORPORATION	18.25x	0.7x	8.67x	-.--%	70.97B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	18.35x	0.76x	13.05x	3.2%	9.32B
WINGTECH TECHNOLOGY CO.,LTD	7.28x	1.42x	2.57x	0.94%	3.1B
Average	14.63x	0.96x	8.10x	1.38%	27.79B
Weighted average by Cap.	17.85x	0.73x	8.93x	0.39%