Valuation Apple Inc. Xetra

Stocks

Market Closed - Xetra Other stock markets 01:35:58 30/07/26 am AEST			5-day change	1st Jan Change
298.80 ^EUR	+0.30%		+3.93%	+28.54%

30/07	US stocks, dollar slip after Fed leaves rates unchanged	RE
30/07	Qualcomm forecasts weak quarterly profit, expects Apple revenue drop to accelerate	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	4,967,117	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	31.02%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,896,509	4,855,545	4,821,956
Change	-	2.25%	9.36%	30.6%	10.08%	30.32%	-0.84%	-0.69%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	38.6x	34.7x	30.7x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	47x	34x	21.7x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2.2x	3.1x	2.4x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	10.4x	9.45x	8.73x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	10.2x	9.24x	8.48x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	29x	26.4x	23.8x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	31.5x	28.8x	25.7x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	34.8x	31.7x	28.6x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	2.88%	3.16%	3.49%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.07	1.116	1.166
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.32%	0.33%	0.34%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.762	9.732	11
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.2%	11.5%	10.6%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	478,847	525,635	568,821
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	168,602	184,052	202,452
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,383	168,602	187,712
Net income ¹	94,680	99,803	96,995	93,736	112,010	128,861	140,701	156,144
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-70,608	-111,572	-145,161
Reference price ²	145.37	151.76	170.43	227.79	255.46	338.19	338.19	338.19
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	2/11/23	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	25.23x	1.05x	12.97x	-.--%	96.04B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	23.18x	0.9x	16.72x	2.27%	11.16B
WINGTECH TECHNOLOGY CO.,LTD	7.13x	1.38x	2.5x	0.96%	3.05B
Average	18.51x	1.11x	10.73x	1.07%	36.75B
Weighted average by Cap.	24.52x	1.04x	13.06x	0.26%