Valuation Apple Inc. Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 10/02/2026			5-day change	1st Jan Change
211.13 ^CHF	+27.65%		+32.03%	+27.65%

01:25pm	Loop Capital Adjusts Price Target on Apple to $340 From $350, Maintains Buy Rating	MT
12:17pm	Daiwa Securities Adjusts Price Target on Apple to $335 From $325, Keeps Outperform Rating	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	4,498,802	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	18.67%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,431,200	4,392,289	4,359,817
Change	-	2.25%	9.36%	30.6%	10.08%	17.93%	-0.88%	-0.74%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	35x	32.3x	28.8x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	44.7x	31.9x	20.4x
PEG	-	2.78x	84.93x	-45.98x	1.5x	1.9x	3.85x	2.3x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.42x	8.6x	7.97x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.28x	8.39x	7.73x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	26.2x	24.6x	22.2x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	28.4x	26.6x	23.7x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	30.7x	29x	26x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.26%	3.45%	3.84%
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	8.8	9.537	10.72
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.2%	11.7%	10.8%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	477,373	523,312	564,372
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	168,902	178,529	196,334
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,762	164,976	183,855
Net income ¹	94,680	99,803	96,995	93,736	112,010	129,585	137,762	153,099
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	308.26	308.26	308.26
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	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.($)
APPLE INC.	35.03x	9.28x	26.24x	0.35%	4,499B
XIAOMI CORPORATION	25.65x	1.05x	13.39x	-.--%	90.6B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	20.54x	0.78x	14.49x	2.56%	9.91B
WINGTECH TECHNOLOGY CO.,LTD	6.99x	1.34x	2.43x	0.98%	2.99B
Average	22.05x	3.11x	14.14x	0.97%	1,151B
Weighted average by Cap.	34.80x	9.10x	25.94x	0.35%