Valuation Apple Cinnober Boat

Stocks

Real-time Estimate Cboe BZX 08:00:00 2026-09-17 pm EDT			5-day change	1st Jan Change
336.35 ^USD	0.00%		0.00%	-

12:57am	Apple Pay eyes India rollout with Axis Bank, sources say	RE
Sep. 17	UK silence over demand for Apple data access is farcical, lawyer says	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,402,990	2,438,897	2,664,542	3,463,350	3,791,126	4,918,239	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	29.73%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,852,011	4,813,354	4,781,863
Change	-	2.25%	9.36%	30.6%	10.08%	29.13%	-0.8%	-0.65%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	38.2x	35.2x	31.2x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	48.8x	35.9x	23.6x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2.1x	4.07x	2.4x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	10.3x	9.32x	8.61x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	10.2x	9.12x	8.37x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	28.6x	26.7x	24.1x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	31x	28.9x	25.7x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	33.8x	31.4x	28.3x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	2.96%	3.19%	3.53%
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	8.819	9.582	10.8
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.1%	11.6%	10.8%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	477,833	527,972	571,071
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	169,437	180,100	198,544
EBIT ¹	108,949	119,437	114,301	123,216	133,050	156,400	166,642	186,103
Net income ¹	94,680	99,803	96,995	93,736	112,010	129,937	138,500	154,150
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-66,227	-104,885	-136,376
Reference price ²	145.37	151.76	170.43	227.79	255.46	337.00	337.00	337.00
Nbr of stocks (in thousands)	16,530,166	16,070,752	15,634,232	15,204,137	14,840,390	14,594,180	-	-
Announcement Date	10/28/21	10/27/22	11/2/23	10/31/24	10/30/25	-	-	-

¹USD in Million²USD

Estimates

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.	38.21x	10.15x	28.64x	0.32%	4,918B
XIAOMI CORPORATION	22.77x	1.03x	12.28x	-.--%	85.75B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	17.7x	0.68x	9.54x	2.4%	8.98B
WINGTECH TECHNOLOGY CO.,LTD	6.99x	0.78x	2.36x	0.98%	3.08B
Average	21.42x	3.16x	13.20x	0.92%	1,254B
Weighted average by Cap.	37.89x	9.98x	28.31x	0.32%