Valuation Apple Inc. Xetra

Stocks

Real-time Estimate Tradegate 12:24:52 20/08/2026 BST			5-day change	1st Jan Change
270.92 ^EUR	-0.34%		+2.75%	+16.41%

11:19am	US stock futures muted as bond yields resume uptrend ahead of Walmart's earnings	RE
05:46am	French and Benelux stocks-Factors to watch	RE

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	4,623,874	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	21.97%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,556,273	4,517,361	4,484,889
Change	-	2.25%	9.36%	30.6%	10.08%	21.26%	-0.85%	-0.72%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	36x	33.2x	29.5x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	46x	32.8x	21x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2x	4.02x	2.4x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.68x	8.82x	8.17x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.54x	8.62x	7.92x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	26.9x	25.2x	22.7x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	29.2x	27.3x	24.2x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	31.4x	29.5x	26.6x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.19%	3.39%	3.76%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.069	1.115	1.168
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.34%	0.35%	0.37%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.805	9.532	10.72
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.1%	11.7%	10.9%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	477,701	524,164	566,265
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	169,262	179,344	197,560
EBIT ¹	108,949	119,437	114,301	123,216	133,050	156,048	165,433	184,947
Net income ¹	94,680	99,803	96,995	93,736	112,010	129,786	138,102	153,446
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-67,602	-106,513	-138,985
Reference price ²	145.37	151.76	170.43	227.79	255.46	316.83	316.83	316.83
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

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.($)
APPLE INC.	35.98x	9.54x	26.92x	0.34%	4,624B
XIAOMI CORPORATION	24.77x	1.12x	13.59x	-.--%	90.07B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	19.29x	0.75x	11.8x	2.32%	9.79B
WINGTECH TECHNOLOGY CO.,LTD	6.91x	1.32x	2.39x	0.99%	2.96B
Average	21.74x	3.18x	13.67x	0.91%	1,182B
Weighted average by Cap.	35.72x	9.35x	26.62x	0.34%