Valuation Apple Inc. Mexican S.E.

Stocks

AAPL *

US0378331005

Phones & Handheld Devices

End-of-day quote Mexican S.E. 14/09/2026			5-day change	1st Jan Change
5,727.90 ^MXN	+1.54%		+6.02%	+17.04%

07:33am	Weeks after the Nepal-China flood disaster, families of the missing hold out hope	RE
14/09	Musk's X Corp and SpaceXAI resolve antitrust lawsuit against Apple	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	48,61,029	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	28.22%	-	-
Enterprise Value (EV) ¹	23,37,193	23,89,857	26,13,531	34,13,329	37,57,363	47,94,802	47,56,145	47,24,654
Change	-	2.25%	9.36%	30.6%	10.08%	27.61%	-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	4.03x	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	28.6x	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%	3.58%
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	8.815	9.576	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	4,77,658	5,27,597	5,71,071
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	1,56,315	1,66,525	1,86,103
Net income ¹	94,680	99,803	96,995	93,736	1,12,010	1,29,937	1,38,500	1,54,150
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	333.08	333.08	333.08
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.	37.71x	10.01x	28.24x	0.32%	4,84900Cr
XIAOMI CORPORATION	23.16x	1.04x	12.54x	-.--%	8.65TCr
SHENZHEN TRANSSION HOLDINGS CO., LTD.	17.84x	0.68x	10.01x	2.38%	904.82Cr
WINGTECH TECHNOLOGY CO.,LTD	7.26x	0.82x	2.49x	0.94%	320.05Cr
Average	21.49x	3.14x	13.32x	0.91%	1,23700Cr
Weighted average by Cap.	37.40x	9.83x	27.92x	0.32%