Valuation Apple Inc.

Equities

AAPL

US0378331005

Phones & Handheld Devices

Real-time Estimate Cboe BZX Other stock markets 08:16:17 09/03/2026 pm IST			5-day change	1st Jan Change
257.04 ^USD	-0.16%		-3.14%	-5.68%

04:42pm	APPLE INC : Gets a Buy rating from JP Morgan	ZD
03:31pm	Amid wave of kids' online safety laws, age-checking tech comes of age	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	37,79,806	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	-0.3%	-	-
Enterprise Value (EV) ¹	23,37,193	23,89,857	26,13,531	34,13,329	37,57,363	37,26,095	37,04,827	36,84,102
Change	-	2.25%	9.36%	30.6%	10.08%	-0.83%	-0.57%	-0.56%
P/E ratio	25.9x	24.8x	27.8x	37.5x	34.2x	30.3x	27.6x	25x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	41.9x	33.2x	22.3x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2.2x	2.79x	2.4x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	8.13x	7.62x	7.18x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	8.01x	7.47x	7x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	22.9x	21.3x	19.6x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	24.7x	23x	21.2x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	27.1x	25.1x	22.7x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.69%	3.99%	4.4%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.068	1.115	1.165
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.41%	0.43%	0.45%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.498	9.339	10.32
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.6%	11.9%	11.3%
Net sales ¹	3,65,817	3,94,328	3,83,285	3,91,035	4,16,161	4,65,004	4,96,123	5,26,675
EBITDA ¹	1,20,233	1,30,541	1,25,820	1,34,661	1,44,495	1,62,719	1,73,553	1,87,873
EBIT ¹	1,08,949	1,19,437	1,14,301	1,23,216	1,33,050	1,50,567	1,61,101	1,73,774
Net income ¹	94,680	99,803	96,995	93,736	1,12,010	1,24,796	1,34,161	1,45,242
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-53,711	-74,980	-95,704
Reference price ²	145.37	151.76	170.43	227.79	255.46	257.46	257.46	257.46
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	1,46,81,140	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APPLE INC.	30.3x	8.02x	22.87x	0.41%	3,78000Cr
XIAOMI CORPORATION	18.47x	1.44x	13.35x	-.--%	11TCr
SHENZHEN TRANSSION HOLDINGS CO., LTD.	26.85x	0.87x	16.21x	2.28%	993.19Cr
WINGTECH TECHNOLOGY CO.,LTD	20.08x	1.11x	8.45x	0.07%	579.01Cr
Average	23.92x	2.86x	15.22x	0.69%	97.66TCr
Weighted average by Cap.	29.94x	7.80x	22.57x	0.41%