Valuation Apple Inc.

Equities

Market Closed - Nasdaq Other stock markets 08:00:00 07/03/26 am AEDT			5-day change	1st Jan Change
257.46 ^USD	-1.09%		-2.54%	-5.30%

01:25pm	VPNs up, porn websites down as Australia brings in new online age-restrictions	RE
07/03	Socket Mobile, Inc. Announces Industrial Scanning Solutions Compatible with iPhone 17e	CI

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	3,779,806	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	-0.3%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	3,726,095	3,704,827	3,684,102
Change	-	2.25%	9.36%	30.6%	10.08%	-0.83%	-0.57%	-0.56%
P/E ratio	25.9x	24.8x	27.8x	37.5x	34.2x	30.3x	27.6x	25x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	41.9x	33.2x	22.3x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2.2x	2.88x	2.3x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	8.13x	7.64x	7.19x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	8.02x	7.49x	7x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	22.9x	21.4x	19.6x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	24.8x	23x	21.2x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	26.9x	24.9x	22.4x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.71%	4.01%	4.46%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.068	1.115	1.165
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.41%	0.43%	0.45%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.497	9.312	10.31
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.6%	12%	11.3%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	464,840	494,833	525,986
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	162,902	173,470	188,061
EBIT ¹	108,949	119,437	114,301	123,216	133,050	150,501	161,055	173,760
Net income ¹	94,680	99,803	96,995	93,736	112,010	124,737	134,121	145,226
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-53,711	-74,980	-95,704
Reference price ²	145.37	151.76	170.43	227.79	255.46	257.46	257.46	257.46
Nbr of stocks (in thousands)	16,530,166	16,070,752	15,634,232	15,204,137	14,840,390	14,681,140	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
APPLE INC.	30.3x	8.01x	22.87x	0.41%	3,780B
XIAOMI CORPORATION	18.47x	1.44x	13.35x	-.--%	111B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	26.85x	0.87x	16.21x	2.28%	9.93B
WINGTECH TECHNOLOGY CO.,LTD	20.08x	1.11x	8.45x	0.07%	5.79B
Average	23.92x	2.86x	15.22x	0.69%	976.56B
Weighted average by Cap.	29.94x	7.80x	22.57x	0.41%