|
Market Closed -
Nasdaq
06:00:00 22/08/26 am AEST
|
After hours 08:49:23 am | |||
| 309.35 USD | -0.63% |
|
309.61 | +0.08% |
| 22/08 | Apple Cuts 200 Jobs in Siri, Vision Pro Teams | MT |
| 22/08 | Dutch regulator fines Uber $966 million for automating driver suspensions | RE |
Company Valuation: Apple Inc.
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 | 4,543,168 | - | - |
| Change | - | 1.49% | 9.25% | 29.98% | 9.46% | 19.84% | - | - |
| Enterprise Value (EV) 1 | 2,337,193 | 2,389,857 | 2,613,531 | 3,413,329 | 3,757,363 | 4,475,567 | 4,436,655 | 4,404,184 |
| Change | - | 2.25% | 9.36% | 30.6% | 10.08% | 19.11% | -0.87% | -0.73% |
| P/E | 25.9x | 24.8x | 27.8x | 37.5x | 34.2x | 35.3x | 32.7x | 29.1x |
| PBR | 37.9x | 47.8x | 42.6x | 60.5x | 51.2x | 45.1x | 32.3x | 20.6x |
| PEG | - | 2.78x | 84.93x | -45.98x | 1.5x | 1.9x | 4.01x | 2.3x |
| Capitalization / Revenue | 6.57x | 6.18x | 6.95x | 8.86x | 9.11x | 9.51x | 8.65x | 8.02x |
| EV / Revenue | 6.39x | 6.06x | 6.82x | 8.73x | 9.03x | 9.37x | 8.45x | 7.77x |
| EV / EBITDA | 19.4x | 18.3x | 20.8x | 25.3x | 26x | 26.4x | 24.7x | 22.3x |
| EV / EBIT | 21.5x | 20x | 22.9x | 27.7x | 28.2x | 28.6x | 26.8x | 23.8x |
| EV / FCF | 25.1x | 21.4x | 26.2x | 31.4x | 38x | 31x | 29x | 26.1x |
| FCF Yield | 3.98% | 4.66% | 3.81% | 3.19% | 2.63% | 3.23% | 3.45% | 3.83% |
| 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% | 0.36% | 0.38% |
| EPS 2 | 5.61 | 6.11 | 6.13 | 6.08 | 7.46 | 8.812 | 9.531 | 10.71 |
| 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 | 477,684 | 525,003 | 566,551 |
| EBITDA 1 | 120,233 | 130,541 | 125,820 | 134,661 | 144,495 | 169,548 | 179,309 | 197,526 |
| EBIT 1 | 108,949 | 119,437 | 114,301 | 123,216 | 133,050 | 156,310 | 165,555 | 184,910 |
| Net income 1 | 94,680 | 99,803 | 96,995 | 93,736 | 112,010 | 129,936 | 138,167 | 153,343 |
| 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 | 311.30 | 311.30 | 311.30 |
| 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 | 2/11/23 | 31/10/24 | 30/10/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.34x | 9.37x | 26.4x | 0.34% | 4,543B | |
| 24.53x | 1.1x | 13.35x | -.--% | 91.1B | |
| 19.84x | 0.77x | 12.21x | 2.25% | 10.08B | |
| 7x | 1.35x | 2.44x | 0.97% | 3.01B | |
| Average | 21.68x | 3.15x | 13.60x | 0.89% | 1,162B | |
| Weighted average by Cap. | 35.08x | 9.18x | 26.09x | 0.34% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AAPL Stock
- Valuation Apple Inc.
Select your edition
All financial news and data tailored to specific country editions
