Valuation Apple Inc. Bulgaria S.E.

Stocks

Real-time Estimate Tradegate 13:46:10 2026-09-11 EDT			5-day change	1st Jan Change
287.35 ^EUR	+8.47%		0.00%	+13.64%

07:35am	The Week in Numbers: Apple's foldable launch, crude oil hits $100	RE
06:50am	ROI-Triple-digit oil, yen whiplash and a $2,000 iPhone: The financial week in five charts	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	4,766,021	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	25.72%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,699,794	4,661,137	4,629,646
Change	-	2.25%	9.36%	30.6%	10.08%	25.08%	-0.82%	-0.68%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	37x	34.1x	30.3x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	46.8x	34.5x	22.7x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2x	4.03x	2.4x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.98x	9.05x	8.37x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.84x	8.85x	8.13x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	27.7x	25.9x	23.4x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	30.1x	28x	24.9x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	32.6x	30.5x	27.5x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.06%	3.28%	3.64%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.069	1.115	1.169
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.33%	0.34%	0.36%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.822	9.568	10.79
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.1%	11.7%	10.8%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	477,776	526,557	569,179
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	169,550	180,028	198,247
EBIT ¹	108,949	119,437	114,301	123,216	133,050	156,336	166,465	186,029
Net income ¹	94,680	99,803	96,995	93,736	112,010	129,914	138,397	153,994
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	326.57	326.57	326.57
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.	37.02x	9.84x	27.72x	0.33%	4,766B
XIAOMI CORPORATION	22.83x	1.02x	12.28x	-.--%	85.07B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	17.71x	0.68x	9.92x	2.4%	8.98B
WINGTECH TECHNOLOGY CO.,LTD	7.21x	0.81x	2.47x	0.95%	3.18B
Average	21.19x	3.09x	13.10x	0.92%	1,216B
Weighted average by Cap.	36.72x	9.66x	27.40x	0.33%