Valuation Apple Inc. Swiss Exchange

Stocks

Real-time Estimate Tradegate Other stock markets 03:31:42 08/07/26 pm AEST			5-day change	1st Jan Change
272.58 ^EUR	+66.20%		0.00%	+2.50%

09:00am	Netflix, Disney, YouTube Eye FIFA World Cup US Media Rights Worth Up to $2 Billion	MT
08/07	Mag 7 Loses Market Swagger as AI Trade Spreads Beyond Behemoths	MT

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	4,562,774	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	20.35%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,492,890	4,465,991	4,433,523
Change	-	2.25%	9.36%	30.6%	10.08%	19.58%	-0.6%	-0.73%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	35.5x	32.1x	28.5x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	43.1x	31.5x	20.5x
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	9.54x	8.77x	8.14x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.4x	8.58x	7.91x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	26.7x	24.5x	22.2x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	28.9x	26.6x	23.9x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	31.9x	29.1x	26.5x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.14%	3.43%	3.77%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.068	1.117	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	8.76	9.683	10.89
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.2%	11.5%	10.7%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	478,167	520,484	560,753
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	168,567	182,556	199,435
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,397	167,669	185,590
Net income ¹	94,680	99,803	96,995	93,736	112,010	128,851	139,908	154,408
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-69,884	-96,783	-129,251
Reference price ²	145.37	151.76	170.43	227.79	255.46	310.66	310.66	310.66
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	19.48x	0.77x	9.5x	-.--%	75.77B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	21.29x	0.9x	15.57x	2.76%	10.81B
WINGTECH TECHNOLOGY CO.,LTD	7.59x	1.5x	2.72x	0.9%	3.23B
Average	16.12x	1.06x	9.27x	1.22%	29.94B
Weighted average by Cap.	19.27x	0.81x	9.99x	0.36%