Valuation Apple Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 15/09/2026			5-day change	1st Jan Change
5,668.13 ^MXN	-1.04%		+5.97%	+15.82%

09-16	US Equity Markets End Lower as 10-Year Treasury Yield Climbs to Highest Since 2007, Oil Jumps	MT
09-15	Top Midday Stories: Waystar Reportedly Mulling Potential Sale; Intel-Backed Altera Says Parent Company Files Confidentially for IPO	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	4,835,636	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	27.55%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,769,408	4,730,751	4,699,260
Change	-	2.25%	9.36%	30.6%	10.08%	26.93%	-0.81%	-0.67%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	37.6x	34.6x	30.7x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	48x	35.3x	23.2x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2.1x	4.01x	2.4x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	10.1x	9.17x	8.47x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.98x	8.97x	8.23x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	28.1x	26.3x	23.7x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	30.5x	28.4x	25.3x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	33.2x	30.8x	27.8x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.01%	3.24%	3.59%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.069	1.114	1.169
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.32%	0.34%	0.35%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.815	9.576	10.8
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.1%	11.6%	10.8%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	477,658	527,597	571,071
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	169,437	180,100	198,544
EBIT ¹	108,949	119,437	114,301	123,216	133,050	156,315	166,525	186,103
Net income ¹	94,680	99,803	96,995	93,736	112,010	129,937	138,500	154,150
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-66,227	-104,885	-136,376
Reference price ²	145.37	151.76	170.43	227.79	255.46	331.34	331.34	331.34
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	02/11/23	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.($)
APPLE INC.	37.79x	10.04x	28.3x	0.32%	4,861B
XIAOMI CORPORATION	23.88x	1.08x	13.03x	-.--%	89.12B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	17.55x	0.67x	9.81x	2.42%	8.89B
WINGTECH TECHNOLOGY CO.,LTD	7.09x	0.79x	2.41x	0.96%	3.12B
Average	21.57x	3.14x	13.39x	0.93%	1,241B
Weighted average by Cap.	37.48x	9.85x	27.97x	0.32%