Valuation Apple Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2024-09-17 pm EDT			After market 07:57:46 pm
216.79 ^USD	+0.22%		216.85	+0.03%

03:05am	Chinese Retailers Selling New iPhone 16 at Discount Ahead of Launch	MT
Sep. 17	Tech Drops as Fed Decision Looms - Tech Roundup	DJ

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,012,161	1,980,645	2,339,018	2,220,978	2,676,737	3,288,959	-	-
Change	-	95.68%	18.09%	-5.05%	20.52%	22.87%	-	-
Enterprise Value (EV) ¹	914,310	1,901,251	2,273,221	2,171,938	2,625,726	3,238,539	3,228,036	3,216,627
Change	-	107.94%	19.56%	-4.46%	20.89%	23.34%	-0.32%	-0.35%
P/E ratio	18.8x	35.3x	25.2x	22.6x	27.9x	32.4x	29.3x	25.9x
PBR	11x	31.5x	36.8x	43.5x	42.8x	52.1x	46.4x	35.8x
PEG	-	3.4x	0.4x	2.54x	85.23x	3.56x	2.7x	2x
Capitalization / Revenue	3.89x	7.22x	6.39x	5.63x	6.98x	8.42x	7.83x	7.22x
EV / Revenue	3.51x	6.93x	6.21x	5.51x	6.85x	8.29x	7.68x	7.06x
EV / EBITDA	12x	24.6x	18.9x	16.6x	20.9x	24x	22.2x	20.3x
EV / EBIT	14.3x	28.7x	20.9x	18.2x	23x	26.4x	24.3x	22x
EV / FCF	15.5x	25.9x	24.5x	19.5x	26.4x	29.7x	26x	23.8x
FCF Yield	6.44%	3.86%	4.09%	5.13%	3.79%	3.36%	3.84%	4.21%
Dividend per Share ²	0.75	0.795	0.85	0.9	0.94	0.9913	1.035	1.106
Rate of return	1.34%	0.69%	0.6%	0.65%	0.55%	0.46%	0.48%	0.51%
EPS ²	2.972	3.28	5.61	6.11	6.13	6.687	7.411	8.356
Distribution rate	25.2%	24.2%	15.2%	14.7%	15.3%	14.8%	14%	13.2%
Net sales ¹	260,174	274,515	365,817	394,328	383,285	390,477	420,238	455,551
EBITDA ¹	76,477	77,344	120,233	130,541	125,820	134,929	145,133	158,843
EBIT ¹	63,930	66,288	108,949	119,437	114,301	122,682	132,952	146,390
Net income ¹	55,256	57,411	94,680	99,803	96,995	103,313	111,526	121,789
Net Debt ¹	-97,851	-79,394	-65,797	-49,040	-51,011	-50,420	-60,923	-72,332
Reference price ²	55.99	115.81	141.50	138.20	171.21	216.79	216.79	216.79
Nbr of stocks (in thousands)	18,076,720	17,102,536	16,530,166	16,070,752	15,634,232	15,204,137	-	-
Announcement Date	10/30/19	10/29/20	10/28/21	10/27/22	11/2/23	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
APPLE INC.	32.35x	8.29x	24x	+0.46%	3,289B
XIAOMI CORPORATION	24.71x	1.03x	14.48x	-.--%	61.47B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	14.41x	1.05x	11.32x	+3.47%	12.14B
WINGTECH TECHNOLOGY CO.,LTD	32.1x	0.52x	7.88x	+1.16%	4.32B
Average	25.89x	2.72x	14.42x	+1.27%	841.72B
Weighted average by Cap.	32.14x	8.13x	23.76x	+0.46%