Valuation Apple Inc. London S.E.

Stocks

Real-time Estimate Cboe BZX Other stock markets 09:47:08 2026-07-14 EDT			5-day change	1st Jan Change
314.67 ^USD	-1.02%		+0.37%	+14.67%

08:56am	CPI Brings Relief, but Oil Is Back in Charge
06:46am	Loop Capital Adjusts Price Target on Apple to $350 From $325, Maintains Buy Rating	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	4,660,445	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	22.93%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,590,422	4,563,747	4,531,194
Change	-	2.25%	9.36%	30.6%	10.08%	22.17%	-0.58%	-0.71%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	36.2x	32.8x	29.1x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	44.1x	32.2x	20.9x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2.1x	3.1x	2.3x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.74x	8.95x	8.3x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.6x	8.77x	8.07x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	27.2x	25x	22.7x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	29.5x	27.2x	24.4x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	32.6x	29.8x	27.1x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.07%	3.36%	3.69%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.068	1.117	1.168
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.34%	0.35%	0.37%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.764	9.681	10.91
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	478,353	520,559	561,718
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	168,736	182,479	199,960
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,491	167,625	185,998
Net income ¹	94,680	99,803	96,995	93,736	112,010	128,933	139,871	154,749
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-70,023	-96,698	-129,251
Reference price ²	145.37	151.76	170.43	227.79	255.46	317.31	317.31	317.31
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XIAOMI CORPORATION	22.33x	0.89x	11.03x	-.--%	84.71B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	21.5x	0.92x	15.76x	2.47%	10.94B
WINGTECH TECHNOLOGY CO.,LTD	8.94x	1.86x	3.37x	0.76%	3.81B
Average	17.59x	1.22x	10.05x	1.08%	33.15B
Weighted average by Cap.	21.72x	0.93x	11.26x	0.3%