Valuation Apple Inc. Swiss Exchange

Stocks

AAPL

US0378331005

Phones & Handheld Devices

Real-time Estimate Cboe BZX Other stock markets 08:53:41 24/07/2026 pm IST			5-day change	1st Jan Change
331.26 ^USD	+3.00%		-2.50%	+17.81%

07:03pm	Storebrand Global Plus rose 4.09 percent in June, global equities were flat	FW
06:53pm	Varta files for insolvency, but not for household batteries	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	47,24,335	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	24.62%	-	-
Enterprise Value (EV) ¹	23,37,193	23,89,857	26,13,531	34,13,329	37,57,363	46,54,224	46,24,491	45,82,050
Change	-	2.25%	9.36%	30.6%	10.08%	23.87%	-0.64%	-0.92%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	36.7x	33.1x	29.3x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	44.7x	32.3x	20.7x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2.1x	3.1x	2.3x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.87x	9.03x	8.37x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.72x	8.84x	8.12x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	27.6x	25.2x	22.7x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	29.9x	27.5x	24.5x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	33x	30.2x	27.4x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.03%	3.31%	3.65%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.071	1.118	1.17
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.33%	0.35%	0.36%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.767	9.713	10.98
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	4,78,698	5,23,072	5,64,515
EBITDA ¹	1,20,233	1,30,541	1,25,820	1,34,661	1,44,495	1,68,777	1,83,245	2,01,428
EBIT ¹	1,08,949	1,19,437	1,14,301	1,23,216	1,33,050	1,55,514	1,68,065	1,87,146
Net income ¹	94,680	99,803	96,995	93,736	1,12,010	1,28,949	1,40,262	1,55,716
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-70,111	-99,844	-1,42,285
Reference price ²	145.37	151.76	170.43	227.79	255.46	321.66	321.66	321.66
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
XIAOMI CORPORATION	23.42x	0.96x	11.78x	-.--%	8.91TCr
SHENZHEN TRANSSION HOLDINGS CO., LTD.	21.83x	0.84x	15.59x	2.41%	1.05TCr
WINGTECH TECHNOLOGY CO.,LTD	7.12x	1.38x	2.49x	0.96%	303.63Cr
Average	17.46x	1.06x	9.95x	1.12%	3.42TCr
Weighted average by Cap.	22.77x	0.96x	11.89x	0.27%