|
Market Closed -
Nasdaq
23:00:00 30/09/2026 +03
|
After hours 03:00:00 | |||
| 333.02 USD | +1.10% |
|
333.86 | +0.25% |
| 09:08am | Markets withstand September's surge in yields |  |
| 06:01am | Huawei unveils Mate 90 phones, leans on homegrown chip design to offset US curbs | 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 | 4,860,154 | - | - |
| Change | - | 1.49% | 9.25% | 29.98% | 9.46% | 28.2% | - | - |
| Enterprise Value (EV) 1 | 2,337,193 | 2,389,857 | 2,613,531 | 3,413,329 | 3,757,363 | 4,793,927 | 4,755,269 | 4,723,778 |
| Change | - | 2.25% | 9.36% | 30.6% | 10.08% | 27.59% | -0.81% | -0.66% |
| P/E | 25.9x | 24.8x | 27.8x | 37.5x | 34.2x | 37.8x | 34.8x | 30.8x |
| PBR | 37.9x | 47.8x | 42.6x | 60.5x | 51.2x | 48.2x | 35.5x | 23.3x |
| PEG | - | 2.78x | 84.93x | -45.98x | 1.5x | 2.1x | 4.04x | 2.4x |
| Capitalization / Revenue | 6.57x | 6.18x | 6.95x | 8.86x | 9.11x | 10.2x | 9.21x | 8.51x |
| EV / Revenue | 6.39x | 6.06x | 6.82x | 8.73x | 9.03x | 10x | 9.01x | 8.27x |
| EV / EBITDA | 19.4x | 18.3x | 20.8x | 25.3x | 26x | 28.3x | 26.4x | 23.8x |
| EV / EBIT | 21.5x | 20x | 22.9x | 27.7x | 28.2x | 30.7x | 28.5x | 25.4x |
| EV / FCF | 25.1x | 21.4x | 26.2x | 31.4x | 38x | 33.4x | 31x | 28x |
| FCF Yield | 3.98% | 4.66% | 3.81% | 3.19% | 2.63% | 3% | 3.23% | 3.57% |
| 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% | 0.33% | 0.35% |
| EPS 2 | 5.61 | 6.11 | 6.13 | 6.08 | 7.46 | 8.819 | 9.578 | 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 | 477,833 | 527,946 | 571,023 |
| EBITDA 1 | 120,233 | 130,541 | 125,820 | 134,661 | 144,495 | 169,437 | 180,100 | 198,544 |
| EBIT 1 | 108,949 | 119,437 | 114,301 | 123,216 | 133,050 | 156,384 | 166,731 | 186,085 |
| Net income 1 | 94,680 | 99,803 | 96,995 | 93,736 | 112,010 | 129,933 | 138,582 | 154,136 |
| Net Debt 1 | -65,797 | -49,040 | -51,011 | -50,021 | -33,763 | -66,227 | -104,885 | -136,376 |
| Reference price 2 | 145.37 | 151.76 | 170.43 | 227.79 | 255.46 | 333.02 | 333.02 | 333.02 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.76x | 10.03x | 28.29x | 0.32% | 4,860B | |
| 5.61x | 1.95x | 3.31x | 4.56% | 1,258B | |
| 22.06x | 0.98x | 11.74x | -.--% | 82.78B | |
| 18.77x | 0.72x | 11.04x | 2.42% | 9.23B | |
| 6.96x | 0.77x | 2.35x | 0.98% | 3.07B | |
| -27.92x | 534.62x | -39.82x | - | 2.43B | |
| Average | 10.54x | 91.51x | 2.82x | 1.66% | 1,036B | |
| Weighted average by Cap. | 30.97x | 8.46x | 22.95x | 1.18% |
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
