|
Delayed
Toronto S.E.
21:27:17 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 46.85 CAD | +0.93% |
|
-2.17% | +20.75% |
| 07:48pm | Ireland lowers forecast for 2026 budget surplus to EUR6.9 billion | RE |
| 07:31pm | Irish 2026 tax take up 10.7% at end Q3, boosted by corporate tax | 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 | 4,820,750 | - | - |
| Change | - | 1.49% | 9.25% | 29.98% | 9.46% | 27.16% | - | - |
| Enterprise Value (EV) 1 | 2,337,193 | 2,389,857 | 2,613,531 | 3,413,329 | 3,757,363 | 4,754,360 | 4,715,885 | 4,684,774 |
| Change | - | 2.25% | 9.36% | 30.6% | 10.08% | 26.53% | -0.81% | -0.66% |
| P/E | 25.9x | 24.8x | 27.8x | 37.5x | 34.2x | 37.5x | 34.5x | 30.6x |
| PBR | 37.9x | 47.8x | 42.6x | 60.5x | 51.2x | 47.8x | 35.2x | 23.2x |
| PEG | - | 2.78x | 84.93x | -45.98x | 1.5x | 2.1x | 4.03x | 2.4x |
| Capitalization / Revenue | 6.57x | 6.18x | 6.95x | 8.86x | 9.11x | 10.1x | 9.13x | 8.44x |
| EV / Revenue | 6.39x | 6.06x | 6.82x | 8.73x | 9.03x | 9.95x | 8.93x | 8.2x |
| EV / EBITDA | 19.4x | 18.3x | 20.8x | 25.3x | 26x | 28.1x | 26.2x | 23.6x |
| EV / EBIT | 21.5x | 20x | 22.9x | 27.7x | 28.2x | 30.4x | 28.3x | 25.2x |
| EV / FCF | 25.1x | 21.4x | 26.2x | 31.4x | 38x | 33.1x | 30.7x | 27.7x |
| FCF Yield | 3.98% | 4.66% | 3.81% | 3.19% | 2.63% | 3.02% | 3.25% | 3.6% |
| 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 | 8.82 | 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 | 477,854 | 527,984 | 571,138 |
| EBITDA 1 | 120,233 | 130,541 | 125,820 | 134,661 | 144,495 | 169,461 | 180,062 | 198,485 |
| EBIT 1 | 108,949 | 119,437 | 114,301 | 123,216 | 133,050 | 156,398 | 166,709 | 186,041 |
| Net income 1 | 94,680 | 99,803 | 96,995 | 93,736 | 112,010 | 129,944 | 138,537 | 154,052 |
| Net Debt 1 | -65,797 | -49,040 | -51,011 | -50,021 | -33,763 | -66,389 | -104,865 | -135,976 |
| Reference price 2 | 145.37 | 151.76 | 170.43 | 227.79 | 255.46 | 330.32 | 330.32 | 330.32 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.45x | 9.95x | 28.06x | 0.32% | 4,821B | |
| 5.78x | 2.02x | 3.42x | 4.43% | 1,288B | |
| 22.08x | 0.98x | 11.74x | -.--% | 82.79B | |
| 18.77x | 0.72x | 11.04x | 2.42% | 9.23B | |
| 6.96x | 0.77x | 2.35x | 0.98% | 3.07B | |
| -26.72x | 509.29x | -37.93x | - | 2.32B | |
| Average | 10.72x | 87.29x | 3.11x | 1.63% | 1,034B | |
| Weighted average by Cap. | 30.61x | 8.35x | 22.66x | 1.17% |
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
- AAPL Stock
- Valuation Apple Inc.
Select your edition
All financial news and data tailored to specific country editions
