|
End-of-day quote
Thailand S.E.
22/10/2026
|
5-day change | 1st Jan Change | ||
| 34.00 THB | +2.26% |
|
0.00% | +33.33% |
| 23/10 | Apple bets iPhone Duo can remake foldable market as sales begin | RE |
| 22/10 | Apple TV's dark comedy 'Where's Wanda?' shows German TV can travel, cast says | 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 | 50,20,252 | - | - |
| Change | - | 1.49% | 9.25% | 29.98% | 9.46% | 32.42% | - | - |
| Enterprise Value (EV) 1 | 23,37,193 | 23,89,857 | 26,13,531 | 34,13,329 | 37,57,363 | 49,54,248 | 49,16,917 | 48,84,276 |
| Change | - | 2.25% | 9.36% | 30.6% | 10.08% | 31.85% | -0.75% | -0.66% |
| P/E | 25.9x | 24.8x | 27.8x | 37.5x | 34.2x | 39.5x | 36.4x | 32.2x |
| PBR | 37.9x | 47.8x | 42.6x | 60.5x | 51.2x | 50.2x | 37x | 24.3x |
| PEG | - | 2.78x | 84.93x | -45.98x | 1.5x | 2.2x | 4.32x | 2.5x |
| Capitalization / Revenue | 6.57x | 6.18x | 6.95x | 8.86x | 9.11x | 10.5x | 9.52x | 8.77x |
| EV / Revenue | 6.39x | 6.06x | 6.82x | 8.73x | 9.03x | 10.4x | 9.33x | 8.54x |
| EV / EBITDA | 19.4x | 18.3x | 20.8x | 25.3x | 26x | 29.2x | 27.3x | 24.6x |
| EV / EBIT | 21.5x | 20x | 22.9x | 27.7x | 28.2x | 31.7x | 29.5x | 26.2x |
| EV / FCF | 25.1x | 21.4x | 26.2x | 31.4x | 38x | 34.6x | 32.2x | 28.8x |
| FCF Yield | 3.98% | 4.66% | 3.81% | 3.19% | 2.63% | 2.89% | 3.11% | 3.47% |
| 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% | 0.32% | 0.34% |
| EPS 2 | 5.61 | 6.11 | 6.13 | 6.08 | 7.46 | 8.82 | 9.563 | 10.81 |
| Distribution rate | 15.2% | 14.7% | 15.3% | 16.1% | 13.7% | 12.1% | 11.7% | 10.8% |
| Net sales 1 | 3,65,817 | 3,94,328 | 3,83,285 | 3,91,035 | 4,16,161 | 4,77,621 | 5,27,258 | 5,72,157 |
| EBITDA 1 | 1,20,233 | 1,30,541 | 1,25,820 | 1,34,661 | 1,44,495 | 1,69,461 | 1,79,915 | 1,98,922 |
| EBIT 1 | 1,08,949 | 1,19,437 | 1,14,301 | 1,23,216 | 1,33,050 | 1,56,398 | 1,66,619 | 1,86,347 |
| Net income 1 | 94,680 | 99,803 | 96,995 | 93,736 | 1,12,010 | 1,29,945 | 1,38,809 | 1,54,591 |
| Net Debt 1 | -65,797 | -49,040 | -51,011 | -50,021 | -33,763 | -66,003 | -1,03,335 | -1,35,976 |
| Reference price 2 | 145.37 | 151.76 | 170.43 | 227.79 | 255.46 | 348.22 | 348.22 | 348.22 |
| 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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39x | 10.37x | 29.24x | 0.31% | 5,02000Cr | |
| 4.68x | 1.61x | 2.68x | 5.5% | 1,07500Cr | |
| 23.36x | 1.05x | 12.63x | -.--% | 8.79TCr | |
| 19.37x | 0.78x | 12.02x | 2.35% | 995.54Cr | |
| 4.96x | 0.45x | 1.36x | 1.38% | 219.64Cr | |
| -18.62x | 338.96x | -25.24x | - | 161.76Cr | |
| Average | 12.12x | 58.87x | 5.45x | 1.91% | 1,03300Cr | |
| Weighted average by Cap. | 32.77x | 8.79x | 24.34x | 1.21% |
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
- AAPL01 Stock
- Valuation Apple Inc.
Select your edition
All financial news and data tailored to specific country editions
