|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 291.81 USD | -0.42% |
|
+5.70% | +7.64% |
| 02:02pm | US FTC reminds tech cos to comply with Take It Down Act by May 19 | RE |
| 12:13pm | Apple, Boeing, Citi, Tesla, Meta executives to join Trump's China trip | RE |
Company Valuation: Apple Inc.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,402,990 | 2,438,897 | 2,664,542 | 3,463,350 | 3,791,126 | 4,308,095 | - | - |
| Change | - | 1.49% | 9.25% | 29.98% | 9.46% | 13.64% | - | - |
| Enterprise Value (EV) 1 | 2,337,193 | 2,389,857 | 2,613,531 | 3,413,329 | 3,757,363 | 4,238,239 | 4,212,776 | 4,180,594 |
| Change | - | 2.25% | 9.36% | 30.6% | 10.08% | 12.8% | -0.6% | -0.76% |
| P/E ratio | 25.9x | 24.8x | 27.8x | 37.5x | 34.2x | 33.6x | 30.5x | 27.3x |
| PBR | 37.9x | 47.8x | 42.6x | 60.5x | 51.2x | 41.3x | 31.1x | 21x |
| PEG | - | 2.78x | 84.93x | -45.98x | 1.5x | 2x | 3x | 2.3x |
| Capitalization / Revenue | 6.57x | 6.18x | 6.95x | 8.86x | 9.11x | 9.02x | 8.37x | 7.81x |
| EV / Revenue | 6.39x | 6.06x | 6.82x | 8.73x | 9.03x | 8.87x | 8.18x | 7.57x |
| EV / EBITDA | 19.4x | 18.3x | 20.8x | 25.3x | 26x | 25.3x | 23.3x | 21.4x |
| EV / EBIT | 21.5x | 20x | 22.9x | 27.7x | 28.2x | 27.4x | 25.4x | 23x |
| EV / FCF | 25.1x | 21.4x | 26.2x | 31.4x | 38x | 30.4x | 27.2x | 24.8x |
| FCF Yield | 3.98% | 4.66% | 3.81% | 3.19% | 2.63% | 3.29% | 3.67% | 4.03% |
| Dividend per Share 2 | 0.85 | 0.9 | 0.94 | 0.98 | 1.02 | 1.071 | 1.12 | 1.171 |
| Rate of return | 0.58% | 0.59% | 0.55% | 0.43% | 0.4% | 0.37% | 0.38% | 0.4% |
| EPS 2 | 5.61 | 6.11 | 6.13 | 6.08 | 7.46 | 8.728 | 9.607 | 10.73 |
| Distribution rate | 15.2% | 14.7% | 15.3% | 16.1% | 13.7% | 12.3% | 11.7% | 10.9% |
| Net sales 1 | 365,817 | 394,328 | 383,285 | 391,035 | 416,161 | 477,692 | 515,002 | 551,897 |
| EBITDA 1 | 120,233 | 130,541 | 125,820 | 134,661 | 144,495 | 167,250 | 180,781 | 195,685 |
| EBIT 1 | 108,949 | 119,437 | 114,301 | 123,216 | 133,050 | 154,860 | 165,808 | 181,860 |
| Net income 1 | 94,680 | 99,803 | 96,995 | 93,736 | 112,010 | 128,222 | 138,456 | 151,919 |
| Net Debt 1 | -65,797 | -49,040 | -51,011 | -50,021 | -33,763 | -69,857 | -95,319 | -127,502 |
| Reference price 2 | 145.37 | 151.76 | 170.43 | 227.79 | 255.46 | 293.32 | 293.32 | 293.32 |
| Nbr of stocks (in thousands) | 16,530,166 | 16,070,752 | 15,634,232 | 15,204,137 | 14,840,390 | 14,687,356 | - | - |
| Announcement Date | 10/28/21 | 10/27/22 | 11/2/23 | 10/31/24 | 10/30/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.61x | 8.87x | 25.34x | 0.37% | 4,308B | |
| 24.4x | 1.16x | 13.65x | -.--% | 104B | |
| 21.86x | 0.73x | 11.6x | 1.83% | 9.72B | |
| 10.21x | 1.26x | 3.83x | 0.67% | 4.34B | |
| Average | 22.52x | 3.00x | 13.60x | 0.71% | 1,107B | |
| Weighted average by Cap. | 33.34x | 8.67x | 25.01x | 0.36% |
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
- Equities
- AAPL Stock
- Valuation Apple Inc.
Select your edition
All financial news and data tailored to specific country editions
