Valuation Apple Inc. Swiss Exchange

Stocks

Real-time Estimate Tradegate Other stock markets 04:18:47 08/08/26 am AEST			5-day change	1st Jan Change
270.00 ^EUR	+64.63%		0.00%	+2.50%

01:57am	ResMed shares tumble as weak 2027 sales forecast eclipses quarterly profit beat	RE
07:09pm	Taiwan July exports misses forecasts, but AI demand remains solid	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	4,559,368	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	20.26%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,491,766	4,452,855	4,420,383
Change	-	2.25%	9.36%	30.6%	10.08%	19.55%	-0.87%	-0.73%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	35.5x	32.7x	29.1x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	45.3x	32.4x	20.7x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2x	3.84x	2.3x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.55x	8.71x	8.07x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.41x	8.51x	7.82x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	26.6x	24.9x	22.5x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	28.8x	27x	24x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	31.1x	29.4x	26.3x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.22%	3.4%	3.8%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.07	1.114	1.162
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.34%	0.36%	0.37%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.8	9.549	10.73
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.2%	11.7%	10.8%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	477,373	523,333	565,123
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	168,902	178,539	196,580
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,762	164,982	184,062
Net income ¹	94,680	99,803	96,995	93,736	112,010	129,585	137,767	153,272
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	312.41	312.41	312.41
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

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.	35.5x	9.41x	26.59x	0.34%	4,559B
XIAOMI CORPORATION	24.61x	1.01x	12.65x	-.--%	88.12B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	20.28x	0.77x	14.28x	2.59%	9.79B
WINGTECH TECHNOLOGY CO.,LTD	7.1x	1.37x	2.48x	0.96%	3.04B
Average	21.87x	3.14x	14.00x	0.97%	1,165B
Weighted average by Cap.	35.25x	9.23x	26.29x	0.34%