Valuation Apple Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-09-14			5-day change	1st Jan Change
5,727.90 ^MXN	+1.54%		+6.02%	+17.04%

10:03pm	Weeks after the Nepal-China flood disaster, families of the missing hold out hope	RE
Sep. 14	Musk's X Corp and SpaceXAI resolve antitrust lawsuit against Apple	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	4,861,029	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	28.22%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,794,802	4,756,145	4,724,654
Change	-	2.25%	9.36%	30.6%	10.08%	27.61%	-0.81%	-0.66%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	37.8x	34.8x	30.8x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	48.2x	35.5x	23.3x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2.1x	4.03x	2.4x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	10.2x	9.21x	8.51x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	10x	9.01x	8.27x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	28.3x	26.4x	23.8x
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	31x	28x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3%	3.23%	3.58%
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	8.815	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	365,817	394,328	383,285	391,035	416,161	477,658	527,597	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	156,315	166,525	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	333.08	333.08	333.08
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.	37.79x	10.04x	28.3x	0.32%	4,861B
XIAOMI CORPORATION	23.88x	1.08x	13.03x	-.--%	89.12B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	17.55x	0.67x	9.81x	2.42%	8.89B
WINGTECH TECHNOLOGY CO.,LTD	7.09x	0.79x	2.41x	0.96%	3.12B
Average	21.57x	3.14x	13.39x	0.93%	1,241B
Weighted average by Cap.	37.48x	9.85x	27.97x	0.32%