|
Market Closed -
Börse Stuttgart
05:56:17 29/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 275.85 EUR | +2.09% |
|
+4.00% | +18.77% |
| 29/08 | Wall Street ends lower after Fed Chair Warsh reaffirms inflation fight | RE |
| 29/08 | Apple Raises US Subscription Price for Apple TV | MT |
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 | 4,665,759 | - | - |
| Change | - | 1.49% | 9.25% | 29.98% | 9.46% | 23.07% | - | - |
| Enterprise Value (EV) 1 | 2,337,193 | 2,389,857 | 2,613,531 | 3,413,329 | 3,757,363 | 4,598,158 | 4,559,246 | 4,526,775 |
| Change | - | 2.25% | 9.36% | 30.6% | 10.08% | 22.38% | -0.85% | -0.71% |
| P/E | 25.9x | 24.8x | 27.8x | 37.5x | 34.2x | 36.3x | 33.5x | 29.8x |
| PBR | 37.9x | 47.8x | 42.6x | 60.5x | 51.2x | 46.4x | 33.1x | 21.2x |
| PEG | - | 2.78x | 84.93x | -45.98x | 1.5x | 2x | 4.11x | 2.4x |
| Capitalization / Revenue | 6.57x | 6.18x | 6.95x | 8.86x | 9.11x | 9.77x | 8.89x | 8.24x |
| EV / Revenue | 6.39x | 6.06x | 6.82x | 8.73x | 9.03x | 9.63x | 8.68x | 7.99x |
| EV / EBITDA | 19.4x | 18.3x | 20.8x | 25.3x | 26x | 27.1x | 25.4x | 22.9x |
| EV / EBIT | 21.5x | 20x | 22.9x | 27.7x | 28.2x | 29.4x | 27.5x | 24.5x |
| EV / FCF | 25.1x | 21.4x | 26.2x | 31.4x | 38x | 31.8x | 29.8x | 26.8x |
| FCF Yield | 3.98% | 4.66% | 3.81% | 3.19% | 2.63% | 3.14% | 3.36% | 3.73% |
| 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% | 0.33% | 0.35% | 0.37% |
| 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 | 319.70 | 319.70 | 319.70 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 36.28x | 9.63x | 27.12x | 0.33% | 4,666B | |
| 24.46x | 1.12x | 13.49x | -.--% | 91.32B | |
| 19.79x | 0.75x | 11.85x | 2.31% | 9.83B | |
| 8.38x | 1.71x | 3.1x | 0.81% | 3.6B | |
| Average | 22.23x | 3.30x | 13.89x | 0.86% | 1,193B | |
| Weighted average by Cap. | 36.00x | 9.44x | 26.81x | 0.33% |
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
- APC Stock
- Valuation Apple Inc.
Select your edition
All financial news and data tailored to specific country editions
