Valuation Apple Inc. Warsaw S.E.

Stocks

Market Closed - Warsaw S.E. Other stock markets 11:55:43 2026-07-24 EDT			5-day change	1st Jan Change
1,232.60 ^PLN	+0.15%		-0.84%	+25.89%

06:33pm	Nasdaq lags on angst over AI spending ahead of earnings reports	RE
06:26pm	Trump Says US to Launch Section 301 Probe Into EU Treatment of American Companies	MT

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	4,891,183	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	29.02%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,821,072	4,791,339	4,748,899
Change	-	2.25%	9.36%	30.6%	10.08%	28.31%	-0.62%	-0.89%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	38x	34.3x	30.3x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	46.2x	33.5x	21.4x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2.2x	3.2x	2.3x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	10.2x	9.35x	8.66x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	10.1x	9.16x	8.41x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	28.6x	26.1x	23.6x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	31x	28.5x	25.4x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	34.2x	31.3x	28.4x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	2.92%	3.2%	3.52%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.071	1.118	1.17
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.32%	0.34%	0.35%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.767	9.713	10.98
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.2%	11.5%	10.7%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	478,698	523,072	564,515
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	168,777	183,245	201,428
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,514	168,065	187,146
Net income ¹	94,680	99,803	96,995	93,736	112,010	128,949	140,262	155,716
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-70,111	-99,844	-142,285
Reference price ²	145.37	151.76	170.43	227.79	255.46	333.02	333.02	333.02
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
XIAOMI CORPORATION	23.42x	0.96x	11.78x	-.--%	89.09B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	21.83x	0.84x	15.59x	2.41%	10.5B
WINGTECH TECHNOLOGY CO.,LTD	7.12x	1.38x	2.49x	0.96%	3.04B
Average	17.46x	1.06x	9.95x	1.12%	34.21B
Weighted average by Cap.	22.77x	0.96x	11.89x	0.27%