Valuation Apple Inc.

Equities

AAPL

US0378331005

Phones & Handheld Devices

Market Closed - Nasdaq Other stock markets 02:30:00 06/12/2025 am IST			5-day change	1st Jan Change
278.78 ^USD	-0.68%		-0.03%	+11.32%

06/12	Apple's senior vice president of hardware technologies Johny Srouji recently told Cook that he is considering leaving in near future - Bloomberg News	RE
06/12	Committee on Homeland Security investigating mobile apps potentially hosted by Google	RE

Company Valuation: Apple Inc.

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	24,02,990	24,38,897	26,64,542	34,63,350	37,91,126	41,19,352	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	8.66%	-	-
Enterprise Value (EV) ¹	23,37,193	23,89,857	26,13,531	34,13,329	37,57,363	40,78,642	40,68,634	40,50,808
Change	-	2.25%	9.36%	30.6%	10.08%	8.55%	-0.25%	-0.44%
P/E ratio	25.9x	24.8x	27.8x	37.5x	34.2x	33.8x	30.6x	27.5x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	46.7x	36.7x	25x
PEG	-	2.78x	84.93x	-45.98x	1.5x	3.2x	3x	2.5x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.1x	8.56x	8.04x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.01x	8.46x	7.9x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	25.8x	23.8x	22.1x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	28.2x	26x	23.7x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	31.7x	29.3x	25.8x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.15%	3.41%	3.87%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.069	1.128	1.158
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.38%	0.4%	0.42%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.259	9.112	10.13
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.9%	12.4%	11.4%
Net sales ¹	3,65,817	3,94,328	3,83,285	3,91,035	4,16,161	4,52,439	4,81,156	5,12,502
EBITDA ¹	1,20,233	1,30,541	1,25,820	1,34,661	1,44,495	1,58,039	1,70,770	1,83,017
EBIT ¹	1,08,949	1,19,437	1,14,301	1,23,216	1,33,050	1,44,714	1,56,718	1,70,659
Net income ¹	94,680	99,803	96,995	93,736	1,12,010	1,20,561	1,30,983	1,43,303
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-40,709	-50,718	-68,543
Reference price ²	145.37	151.76	170.43	227.79	255.46	278.78	278.78	278.78
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	1,47,76,353	-	-
Announcement Date	28/10/21	27/10/22	02/11/23	31/10/24	30/10/25	-	-	-

¹USD in Million²USD

Estimates

P/E ratio, 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.	33.76x	9.01x	25.81x	0.38%	4,11900Cr
XIAOMI CORPORATION	23.27x	1.93x	16.99x	-.--%	14TCr
SHENZHEN TRANSSION HOLDINGS CO., LTD.	23.57x	1x	16.94x	2.31%	1.1TCr
WINGTECH TECHNOLOGY CO.,LTD	29.09x	1.37x	13.19x	0.06%	674.1Cr
Average	27.42x	3.33x	18.23x	0.69%	1,07000Cr
Weighted average by Cap.	33.37x	8.75x	25.47x	0.38%