Valuation Apple Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 11/05/2026 BST			After hours 01:00:00
292.68 ^USD	-0.22%		292.41	-0.09%

07:06am	Domestic politics catches up with world leaders
03:05am	Stung by Iran war, Trump heads to China in need of wins	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,402,990	2,438,897	2,664,542	3,463,350	3,791,126	4,298,695	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	13.39%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,228,839	4,203,376	4,171,194
Change	-	2.25%	9.36%	30.6%	10.08%	12.55%	-0.6%	-0.77%
P/E ratio	25.9x	24.8x	27.8x	37.5x	34.2x	33.5x	30.5x	27.3x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	41.2x	31x	21x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2x	3x	2.3x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9x	8.35x	7.79x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	8.85x	8.16x	7.56x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	25.3x	23.3x	21.3x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	27.3x	25.4x	22.9x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	30.3x	27.2x	24.8x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.3%	3.68%	4.04%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.071	1.12	1.171
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.37%	0.38%	0.4%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.728	9.607	10.73
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.3%	11.7%	10.9%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	477,692	515,002	551,897
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	167,250	180,781	195,685
EBIT ¹	108,949	119,437	114,301	123,216	133,050	154,860	165,808	181,860
Net income ¹	94,680	99,803	96,995	93,736	112,010	128,222	138,456	151,919
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-69,857	-95,319	-127,502
Reference price ²	145.37	151.76	170.43	227.79	255.46	292.68	292.68	292.68
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.($)
APPLE INC.	33.53x	8.85x	25.28x	0.37%	4,299B
XIAOMI CORPORATION	24.53x	1.16x	13.65x	-.--%	104B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	22.58x	0.76x	12.08x	1.77%	10.05B
WINGTECH TECHNOLOGY CO.,LTD	9.7x	1.18x	3.58x	0.7%	4.13B
Average	22.59x	2.99x	13.65x	0.71%	1,104B
Weighted average by Cap.	33.27x	8.65x	24.96x	0.36%