Valuation Apple Cinnober Boat

Stocks

0R2V

US0378331005

Phones & Handheld Devices

Real-time Estimate Cboe BZX 05:30:00 26/09/2026 am IST			5-day change	1st Jan Change
341.44 ^USD	0.00%		0.00%	-

07:39pm	US jury says Apple owes record $5.7 billion in haptic technology patent case	RE
26/09	Communications Services Down Amid Broad Market Increase -- Communications Services Roundup	DJ

Company Valuation: Apple

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,02,990	24,38,897	26,64,542	34,63,350	37,91,126	49,77,637	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	31.3%	-	-
Enterprise Value (EV) ¹	23,37,193	23,89,857	26,13,531	34,13,329	37,57,363	49,11,410	48,72,752	48,41,261
Change	-	2.25%	9.36%	30.6%	10.08%	30.71%	-0.79%	-0.65%
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	36.3x	23.9x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2.1x	4.14x	2.5x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	10.4x	9.43x	8.72x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	10.3x	9.23x	8.48x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	29x	27.1x	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	28.7x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	2.93%	3.15%	3.49%
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	8.819	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	3,65,817	3,94,328	3,83,285	3,91,035	4,16,161	4,77,833	5,27,946	5,71,023
EBITDA ¹	1,20,233	1,30,541	1,25,820	1,34,661	1,44,495	1,69,437	1,80,100	1,98,544
EBIT ¹	1,08,949	1,19,437	1,14,301	1,23,216	1,33,050	1,56,384	1,66,731	1,86,085
Net income ¹	94,680	99,803	96,995	93,736	1,12,010	1,29,933	1,38,582	1,54,136
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-66,227	-1,04,885	-1,36,376
Reference price ²	145.37	151.76	170.43	227.79	255.46	341.07	341.07	341.07
Nbr of stocks (in thousands)	1,65,30,166	1,60,70,752	1,56,34,232	1,52,04,137	1,48,40,390	1,45,94,180	-	-
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

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.	38.67x	10.28x	28.99x	0.31%	4,97800Cr
XIAOMI CORPORATION	22.62x	1.02x	12.15x	-.--%	8.5TCr
SHENZHEN TRANSSION HOLDINGS CO., LTD.	19.16x	0.74x	11.32x	2.37%	941.83Cr
WINGTECH TECHNOLOGY CO.,LTD	7.22x	0.81x	2.47x	0.95%	318.18Cr
Average	21.92x	3.21x	13.73x	0.91%	1,26900Cr
Weighted average by Cap.	38.35x	10.10x	28.66x	0.31%