Valuation Apple Inc. Mexican S.E.

Stocks

AAPL *

US0378331005

Phones & Handheld Devices

End-of-day quote Mexican S.E. 21/08/2026			5-day change	1st Jan Change
5,238.22 ^MXN	-1.09%		+0.53%	+7.03%

22/08	Apple Cuts 200 Jobs in Siri, Vision Pro Teams	MT
21/08	Dutch regulator fines Uber $966 million for automating driver suspensions	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	24,02,990	24,38,897	26,64,542	34,63,350	37,91,126	45,14,710	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	19.09%	-	-
Enterprise Value (EV) ¹	23,37,193	23,89,857	26,13,531	34,13,329	37,57,363	44,47,108	44,08,197	43,75,725
Change	-	2.25%	9.36%	30.6%	10.08%	18.36%	-0.87%	-0.74%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	35.1x	32.5x	28.9x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	44.9x	32.1x	20.5x
PEG	-	2.78x	84.93x	-45.98x	1.5x	1.9x	3.98x	2.3x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.45x	8.6x	7.97x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.31x	8.4x	7.72x
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	28.5x	26.6x	23.7x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	30.8x	28.8x	25.9x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.25%	3.47%	3.86%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.069	1.115	1.168
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	9.531	10.71
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.1%	11.7%	10.9%
Net sales ¹	3,65,817	3,94,328	3,83,285	3,91,035	4,16,161	4,77,684	5,25,003	5,66,551
EBITDA ¹	1,20,233	1,30,541	1,25,820	1,34,661	1,44,495	1,69,548	1,79,309	1,97,526
EBIT ¹	1,08,949	1,19,437	1,14,301	1,23,216	1,33,050	1,56,310	1,65,555	1,84,910
Net income ¹	94,680	99,803	96,995	93,736	1,12,010	1,29,936	1,38,167	1,53,343
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-67,602	-1,06,513	-1,38,985
Reference price ²	145.37	151.76	170.43	227.79	255.46	309.35	309.35	309.35
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

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
APPLE INC.	35.1x	9.31x	26.23x	0.35%	4,51500Cr
XIAOMI CORPORATION	25.5x	1.18x	14.21x	-.--%	9.53TCr
SHENZHEN TRANSSION HOLDINGS CO., LTD.	19.48x	0.75x	11.94x	2.29%	989.97Cr
WINGTECH TECHNOLOGY CO.,LTD	7.06x	1.36x	2.47x	0.97%	303.58Cr
Average	21.78x	3.15x	13.71x	0.9%	1,15600Cr
Weighted average by Cap.	34.85x	9.12x	25.94x	0.34%