Valuation Apple Inc.

Equities

Market Closed - Nasdaq Other stock markets 00:00:00 16/05/2026 +04			5-day change	1st Jan Change
300.23 ^USD	+0.68%		+2.36%	+10.44%

05-16	US CEOs follow Trump's footsteps with diplomacy in Beijing	RE
05-16	Arm Holdings to face US antitrust probe over chip tech, Bloomberg News reports	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,402,990	2,438,897	2,664,542	3,463,350	3,791,126	4,409,585	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	16.31%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,339,728	4,314,266	4,282,083
Change	-	2.25%	9.36%	30.6%	10.08%	15.5%	-0.59%	-0.75%
P/E ratio	25.9x	24.8x	27.8x	37.5x	34.2x	34.4x	31.2x	27.9x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	42.3x	31.8x	21.5x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2x	3.1x	2.4x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.23x	8.54x	7.97x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.08x	8.35x	7.74x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	25.9x	23.8x	21.8x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	28x	26x	23.4x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	31.2x	28.1x	25.8x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.21%	3.56%	3.88%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.071	1.118	1.169
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.36%	0.37%	0.39%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.739	9.633	10.76
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.3%	11.6%	10.9%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	477,947	516,628	553,358
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	167,429	181,089	196,249
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,123	166,193	183,033
Net income ¹	94,680	99,803	96,995	93,736	112,010	128,451	138,835	152,207
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-69,857	-95,319	-127,502
Reference price ²	145.37	151.76	170.43	227.79	255.46	300.23	300.23	300.23
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	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.	34.36x	9.08x	25.92x	0.36%	4,410B
XIAOMI CORPORATION	23.8x	1.11x	13.13x	-.--%	101B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	23.11x	0.79x	12.44x	1.73%	10.27B
WINGTECH TECHNOLOGY CO.,LTD	7.91x	0.89x	2.72x	0.86%	3.36B
Average	22.29x	2.97x	13.55x	0.74%	1,131B
Weighted average by Cap.	34.07x	8.88x	25.59x	0.35%