Valuation Apple Inc. Swiss Exchange

Stocks

AAPL

US0378331005

Phones & Handheld Devices

Delayed Swiss Exchange Other stock markets 09:05:19 22/09/2023 pm IST			5-day change	1st Jan Change
164.00 ^EUR	-48.75%		-.--%	+2.50%

11/07	Apple Sues OpenAI for Trade Secret Theft	MT
11/07	Apple Suing OpenAI for Trade Secret Theft	MT

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	46,31,217	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	22.16%	-	-
Enterprise Value (EV) ¹	23,37,193	23,89,857	26,13,531	34,13,329	37,57,363	45,61,333	45,34,434	45,01,966
Change	-	2.25%	9.36%	30.6%	10.08%	21.4%	-0.59%	-0.72%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	36x	32.6x	29x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	43.8x	32x	20.8x
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	9.69x	8.9x	8.26x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.54x	8.71x	8.03x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	27.1x	24.8x	22.6x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	29.4x	27x	24.3x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	32.4x	29.6x	26.9x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.09%	3.38%	3.72%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.068	1.117	1.168
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.34%	0.35%	0.37%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.76	9.683	10.89
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	4,78,167	5,20,484	5,60,753
EBITDA ¹	1,20,233	1,30,541	1,25,820	1,34,661	1,44,495	1,68,567	1,82,556	1,99,435
EBIT ¹	1,08,949	1,19,437	1,14,301	1,23,216	1,33,050	1,55,397	1,67,669	1,85,590
Net income ¹	94,680	99,803	96,995	93,736	1,12,010	1,28,851	1,39,908	1,54,408
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	315.32	315.32	315.32
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	21.75x	0.89x	11.03x	-.--%	8.47TCr
SHENZHEN TRANSSION HOLDINGS CO., LTD.	22.86x	0.98x	16.93x	2.32%	1.16TCr
WINGTECH TECHNOLOGY CO.,LTD	8.83x	1.83x	3.31x	0.77%	376.28Cr
Average	17.82x	1.24x	10.42x	1.03%	3.34TCr
Weighted average by Cap.	21.40x	0.94x	11.42x	0.3%