|
Delayed
Swiss Exchange
09:05:19 22/09/2023 pm IST
|
5-day change | 1st Jan Change | ||
| 164.00 EUR | -48.75% |
|
-.--% | +2.50% |
| 04:34am | Apple Says Some AT&T iPhone 18 Pro Max Users Must Replace Phones After Service-Loss Bug | MT |
| 03:38am | Apple Tightens macOS Full Disk Access | 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 | 48,69,932 | - | - |
| Change | - | 1.49% | 9.25% | 29.98% | 9.46% | 28.46% | - | - |
| Enterprise Value (EV) 1 | 23,37,193 | 23,89,857 | 26,13,531 | 34,13,329 | 37,57,363 | 48,03,543 | 47,65,067 | 47,33,956 |
| Change | - | 2.25% | 9.36% | 30.6% | 10.08% | 27.84% | -0.8% | -0.65% |
| P/E | 25.9x | 24.8x | 27.8x | 37.5x | 34.2x | 37.8x | 34.8x | 30.9x |
| PBR | 37.9x | 47.8x | 42.6x | 60.5x | 51.2x | 48.3x | 35.6x | 23.4x |
| PEG | - | 2.78x | 84.93x | -45.98x | 1.5x | 2.1x | 4.06x | 2.4x |
| Capitalization / Revenue | 6.57x | 6.18x | 6.95x | 8.86x | 9.11x | 10.2x | 9.22x | 8.53x |
| EV / Revenue | 6.39x | 6.06x | 6.82x | 8.73x | 9.03x | 10.1x | 9.03x | 8.29x |
| EV / EBITDA | 19.4x | 18.3x | 20.8x | 25.3x | 26x | 28.3x | 26.5x | 23.9x |
| EV / EBIT | 21.5x | 20x | 22.9x | 27.7x | 28.2x | 30.7x | 28.6x | 25.4x |
| EV / FCF | 25.1x | 21.4x | 26.2x | 31.4x | 38x | 33.4x | 31.1x | 28x |
| FCF Yield | 3.98% | 4.66% | 3.81% | 3.19% | 2.63% | 2.99% | 3.22% | 3.57% |
| Dividend per Share 2 | 0.85 | 0.9 | 0.94 | 0.98 | 1.02 | 1.069 | 1.114 | 1.169 |
| Rate of return | 0.58% | 0.59% | 0.55% | 0.43% | 0.4% | 0.32% | 0.33% | 0.35% |
| EPS 2 | 5.61 | 6.11 | 6.13 | 6.08 | 7.46 | 8.82 | 9.576 | 10.8 |
| Distribution rate | 15.2% | 14.7% | 15.3% | 16.1% | 13.7% | 12.1% | 11.6% | 10.8% |
| Net sales 1 | 3,65,817 | 3,94,328 | 3,83,285 | 3,91,035 | 4,16,161 | 4,77,854 | 5,27,984 | 5,71,138 |
| EBITDA 1 | 1,20,233 | 1,30,541 | 1,25,820 | 1,34,661 | 1,44,495 | 1,69,461 | 1,80,062 | 1,98,485 |
| EBIT 1 | 1,08,949 | 1,19,437 | 1,14,301 | 1,23,216 | 1,33,050 | 1,56,398 | 1,66,709 | 1,86,041 |
| Net income 1 | 94,680 | 99,803 | 96,995 | 93,736 | 1,12,010 | 1,29,944 | 1,38,537 | 1,54,052 |
| Net Debt 1 | -65,797 | -49,040 | -51,011 | -50,021 | -33,763 | -66,389 | -1,04,865 | -1,35,976 |
| Reference price 2 | 145.37 | 151.76 | 170.43 | 227.79 | 255.46 | 333.69 | 333.69 | 333.69 |
| 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 | 1,45,94,180 | - | - |
| 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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.83x | 10.05x | 28.35x | 0.32% | 4,87000Cr | |
| 5.79x | 2.02x | 3.41x | 4.42% | 1,30100Cr | |
| 21.18x | 0.93x | 11.13x | -.--% | 7.95TCr | |
| 18.77x | 0.72x | 11.04x | 2.42% | 923.72Cr | |
| 6.96x | 0.77x | 2.35x | 0.98% | 307.15Cr | |
| -27.15x | 518.28x | -38.6x | - | 235.81Cr | |
| Average | 10.56x | 88.79x | 2.95x | 1.63% | 1,04400Cr | |
| Weighted average by Cap. | 30.90x | 8.44x | 22.89x | 1.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AAPL Stock
- AAPL Stock
- Valuation Apple Inc.
Select your edition
All financial news and data tailored to specific country editions
