Valuation Apple Inc.

Stocks

AAPL

US0378331005

Phones & Handheld Devices

Real-time Estimate Cboe BZX Other stock markets 08:38:36 29/06/2026 pm IST			5-day change	1st Jan Change
281.68 ^USD	-0.74%		-4.88%	+3.92%

07:35pm	The Price of High Margins
07:06pm	Global markets live: Verizon, Comcast, Apple, BT Group, Ipsen…

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	41,67,978	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	9.94%	-	-
Enterprise Value (EV) ¹	23,37,193	23,89,857	26,13,531	34,13,329	37,57,363	40,98,094	40,71,195	40,38,727
Change	-	2.25%	9.36%	30.6%	10.08%	9.07%	-0.66%	-0.8%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	32.4x	29.3x	26.1x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	39.4x	28.8x	18.7x
PEG	-	2.78x	84.93x	-45.98x	1.5x	1.9x	2.8x	2.1x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	8.71x	8.01x	7.44x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	8.57x	7.82x	7.21x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	24.3x	22.3x	20.3x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	26.4x	24.3x	21.8x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	29.1x	26.5x	24.2x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.43%	3.77%	4.13%
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%	0.38%	0.39%	0.41%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.76	9.683	10.88
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	4,78,292	5,20,415	5,60,493
EBITDA ¹	1,20,233	1,30,541	1,25,820	1,34,661	1,44,495	1,68,567	1,82,547	1,99,300
EBIT ¹	1,08,949	1,19,437	1,14,301	1,23,216	1,33,050	1,55,398	1,67,666	1,85,494
Net income ¹	94,680	99,803	96,995	93,736	1,12,010	1,28,852	1,39,906	1,54,319
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	283.78	283.78	283.78
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	1,46,87,356	-	-
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.($)
APPLE INC.	32.4x	8.57x	24.31x	0.38%	4,16800Cr
XIAOMI CORPORATION	18.45x	0.69x	8.56x	-.--%	7.03TCr
SHENZHEN TRANSSION HOLDINGS CO., LTD.	18.96x	0.79x	13.58x	3.1%	961.39Cr
WINGTECH TECHNOLOGY CO.,LTD	7.15x	1.39x	2.51x	0.95%	303.61Cr
Average	19.24x	2.86x	12.24x	1.11%	1,06300Cr
Weighted average by Cap.	32.12x	8.42x	24.01x	0.38%