Valuation Apple Inc. Mexican S.E.

Stocks

AAPL *

US0378331005

Phones & Handheld Devices

End-of-day quote Mexican S.E. Other stock markets 18/06/2026			5-day change	1st Jan Change
5,174.20 ^MXN	+1.03%		+1.87%	+5.73%

05:42am	Stocks climb on chips, Brent gains on Iran deal doubts	RE
04:21am	Wall Street ends higher on boost from chips, Iran optimism	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	43,76,979	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	15.45%	-	-
Enterprise Value (EV) ¹	23,37,193	23,89,857	26,13,531	34,13,329	37,57,363	43,07,095	42,80,196	42,47,728
Change	-	2.25%	9.36%	30.6%	10.08%	14.63%	-0.62%	-0.76%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	34x	30.8x	27.4x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	41.1x	29.7x	19.3x
PEG	-	2.78x	84.93x	-45.98x	1.5x	1.9x	3x	2.2x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.15x	8.43x	7.82x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.01x	8.25x	7.59x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	25.5x	23.5x	21.3x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	27.7x	25.6x	22.9x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	30.7x	27.9x	25.4x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.26%	3.59%	3.94%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.07	1.117	1.168
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.36%	0.37%	0.39%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.764	9.674	10.89
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.2%	11.5%	10.7%
Net sales ¹	3,65,817	3,94,328	3,83,285	3,91,035	4,16,161	4,78,275	5,19,050	5,59,365
EBITDA ¹	1,20,233	1,30,541	1,25,820	1,34,661	1,44,495	1,68,626	1,82,322	1,99,109
EBIT ¹	1,08,949	1,19,437	1,14,301	1,23,216	1,33,050	1,55,399	1,67,318	1,85,235
Net income ¹	94,680	99,803	96,995	93,736	1,12,010	1,28,879	1,39,836	1,54,222
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-69,884	-96,783	-1,29,251
Reference price ²	145.37	151.76	170.43	227.79	255.46	298.01	298.01	298.01
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	1,46,87,356	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XIAOMI CORPORATION	21.81x	0.87x	10.76x	-.--%	8.34TCr
SHENZHEN TRANSSION HOLDINGS CO., LTD.	17.03x	0.76x	10.64x	2.26%	952.56Cr
WINGTECH TECHNOLOGY CO.,LTD	7.52x	1.49x	2.69x	0.91%	321.73Cr
Average	15.45x	1.04x	8.03x	1.06%	3.21TCr
Weighted average by Cap.	20.86x	0.88x	10.48x	0.25%