|
Real-time Estimate
Cboe BZX
18:58:21 14/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 344.69 USD | +1.00% |
|
+2.78% | +27.28% |
| 05:59pm | Apple's new connected-home strategy |  |
| 04:44pm | Out With the New, in With the Old | |
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 | 4,980,556 | - | - |
| Change | - | 1.49% | 9.25% | 29.98% | 9.46% | 31.37% | - | - |
| Enterprise Value (EV) 1 | 2,337,193 | 2,389,857 | 2,613,531 | 3,413,329 | 3,757,363 | 4,914,167 | 4,875,691 | 4,844,580 |
| Change | - | 2.25% | 9.36% | 30.6% | 10.08% | 30.79% | -0.78% | -0.64% |
| P/E | 25.9x | 24.8x | 27.8x | 37.5x | 34.2x | 38.7x | 35.6x | 31.6x |
| PBR | 37.9x | 47.8x | 42.6x | 60.5x | 51.2x | 49.4x | 36.4x | 23.8x |
| PEG | - | 2.78x | 84.93x | -45.98x | 1.5x | 2.1x | 4.11x | 2.5x |
| Capitalization / Revenue | 6.57x | 6.18x | 6.95x | 8.86x | 9.11x | 10.4x | 9.42x | 8.71x |
| EV / Revenue | 6.39x | 6.06x | 6.82x | 8.73x | 9.03x | 10.3x | 9.22x | 8.47x |
| EV / EBITDA | 19.4x | 18.3x | 20.8x | 25.3x | 26x | 29x | 27x | 24.4x |
| EV / EBIT | 21.5x | 20x | 22.9x | 27.7x | 28.2x | 31.4x | 29.2x | 26x |
| EV / FCF | 25.1x | 21.4x | 26.2x | 31.4x | 38x | 34.2x | 31.8x | 28.6x |
| FCF Yield | 3.98% | 4.66% | 3.81% | 3.19% | 2.63% | 2.92% | 3.15% | 3.5% |
| 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% | 0.31% | 0.33% | 0.34% |
| EPS 2 | 5.61 | 6.11 | 6.13 | 6.08 | 7.46 | 8.82 | 9.583 | 10.81 |
| 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 | 478,215 | 528,641 | 571,827 |
| EBITDA 1 | 120,233 | 130,541 | 125,820 | 134,661 | 144,495 | 169,456 | 180,354 | 198,884 |
| EBIT 1 | 108,949 | 119,437 | 114,301 | 123,216 | 133,050 | 156,382 | 167,116 | 186,320 |
| Net income 1 | 94,680 | 99,803 | 96,995 | 93,736 | 112,010 | 129,940 | 139,207 | 154,569 |
| 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 | 341.27 | 341.27 | 341.27 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 38.69x | 10.28x | 29x | 0.31% | 4,981B | |
| 4.87x | 1.69x | 2.8x | 5.26% | 1,101B | |
| 21.87x | 0.97x | 11.61x | -.--% | 82.11B | |
| 17.07x | 0.7x | 10.75x | 2.66% | 9.05B | |
| 6.03x | 0.62x | 1.89x | 1.13% | 2.66B | |
| -21.96x | 409.22x | -30.48x | - | 1.91B | |
| 27.96x | 5.57x | 21.23x | 0.33% | 1.33B | |
| Average | 13.51x | 61.29x | 6.69x | 1.62% | 882.67B | |
| Weighted average by Cap. | 32.37x | 8.73x | 24.04x | 1.2% |
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
- Valuation Apple Inc.
Select your edition
All financial news and data tailored to specific country editions
