Valuation Apple Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
5,325.42 ^MXN	-7.74%		-8.43%	+8.82%

08-01	Market Talk: Apple sinks, Amazon soars in split verdict on AI winners	RE
08-01	Tech Down After Volatile Week - Tech Roundup	DJ

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	4,512,855	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	19.04%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,445,253	4,406,342	4,373,870
Change	-	2.25%	9.36%	30.6%	10.08%	18.31%	-0.88%	-0.74%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	35.1x	32.2x	28.5x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	42x	32x	20.4x
PEG	-	2.78x	84.93x	-45.98x	1.5x	1.9x	3.64x	2.2x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.45x	8.61x	7.97x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.31x	8.41x	7.72x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	26.2x	24.5x	22x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	28.5x	26.6x	23.5x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	30.5x	28.9x	25.7x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.28%	3.46%	3.89%
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%	0.35%	0.36%	0.38%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.812	9.591	10.83
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.1%	11.6%	10.7%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	477,365	523,903	566,348
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	169,410	179,914	198,564
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,932	165,897	185,777
Net income ¹	94,680	99,803	96,995	93,736	112,010	129,992	138,597	154,743
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	308.91	308.91	308.91
Nbr of stocks (in thousands)	16,530,166	16,070,752	15,634,232	15,204,137	14,840,390	14,608,963	-	-
Announcement Date	10/28/21 A	10/27/22 A	11/2/23 A	10/31/24 A	10/30/25 A	-	-	-

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.($)
XIAOMI CORPORATION	24.67x	1.03x	13.18x	-.--%	94.46B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	22.78x	0.88x	16.39x	2.31%	10.99B
WINGTECH TECHNOLOGY CO.,LTD	7.03x	1.35x	2.45x	0.97%	3.01B
Average	18.16x	1.09x	10.67x	1.09%	36.15B
Weighted average by Cap.	23.99x	1.03x	13.21x	0.26%