|
End-of-day quote
Thailand S.E.
2026-10-20
|
5-day change | 1st Jan Change | ||
| 7.550 THB | -1.31% |
|
0.00% | - |
| 10-20 | Apple Expands Partnerships With U.S. Suppliers for iPhone Duo, iPhone 18 Pro | DJ |
| 10-20 | Apple Expected to Report Fiscal Q4 Results In Line With Consensus, UBS Says | MT |
Company Valuation: Apple Inc.
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 | 4,954,724 | - | - |
| Change | - | 1.49% | 9.25% | 29.98% | 9.46% | 30.69% | - | - |
| Enterprise Value (EV) 1 | 2,337,193 | 2,389,857 | 2,613,531 | 3,413,329 | 3,757,363 | 4,888,668 | 4,851,224 | 4,818,749 |
| Change | - | 2.25% | 9.36% | 30.6% | 10.08% | 30.11% | -0.77% | -0.67% |
| P/E | 25.9x | 24.8x | 27.8x | 37.5x | 34.2x | 38.5x | 35.5x | 31.4x |
| PBR | 37.9x | 47.8x | 42.6x | 60.5x | 51.2x | 48.9x | 36x | 23.7x |
| PEG | - | 2.78x | 84.93x | -45.98x | 1.5x | 2.1x | 4.21x | 2.4x |
| Capitalization / Revenue | 6.57x | 6.18x | 6.95x | 8.86x | 9.11x | 10.4x | 9.4x | 8.66x |
| EV / Revenue | 6.39x | 6.06x | 6.82x | 8.73x | 9.03x | 10.2x | 9.2x | 8.42x |
| EV / EBITDA | 19.4x | 18.3x | 20.8x | 25.3x | 26x | 28.8x | 27x | 24.2x |
| EV / EBIT | 21.5x | 20x | 22.9x | 27.7x | 28.2x | 31.3x | 29.1x | 25.9x |
| EV / FCF | 25.1x | 21.4x | 26.2x | 31.4x | 38x | 34.1x | 31.8x | 28.4x |
| FCF Yield | 3.98% | 4.66% | 3.81% | 3.19% | 2.63% | 2.93% | 3.15% | 3.52% |
| 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% | 0.31% | 0.33% | 0.34% |
| EPS 2 | 5.61 | 6.11 | 6.13 | 6.08 | 7.46 | 8.82 | 9.563 | 10.81 |
| 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 | 477,627 | 527,288 | 572,092 |
| EBITDA 1 | 120,233 | 130,541 | 125,820 | 134,661 | 144,495 | 169,461 | 179,915 | 198,904 |
| EBIT 1 | 108,949 | 119,437 | 114,301 | 123,216 | 133,050 | 156,398 | 166,619 | 186,333 |
| Net income 1 | 94,680 | 99,803 | 96,995 | 93,736 | 112,010 | 129,945 | 138,809 | 154,580 |
| Net Debt 1 | -65,797 | -49,040 | -51,011 | -50,021 | -33,763 | -66,057 | -103,500 | -135,976 |
| Reference price 2 | 145.37 | 151.76 | 170.43 | 227.79 | 255.46 | 339.50 | 339.50 | 339.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.88x | 10.33x | 29.14x | 0.31% | 5,005B | |
| 4.57x | 1.57x | 2.6x | 5.64% | 1,047B | |
| 23.27x | 1.05x | 12.58x | -.--% | 87.43B | |
| 17.74x | 0.71x | 10.86x | 2.56% | 9.14B | |
| 5.52x | 0.54x | 1.64x | 1.24% | 2.44B | |
| -18.58x | 338.14x | -25.18x | - | 1.61B | |
| Average | 11.90x | 58.72x | 5.27x | 1.95% | 1,025B | |
| Weighted average by Cap. | 32.76x | 8.77x | 24.34x | 1.22% |
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
- Stocks
- AAPL Stock
- AAPL19 Stock
- Valuation Apple Inc.
Select your edition
All financial news and data tailored to specific country editions
