Valuation Apple Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 02:42:22 2026-08-12 EDT			5-day change	1st Jan Change
264.42 ^EUR	+0.54%		-1.64%	+13.98%

02:02am	ROI-Three midweek thoughts -- 'magnificent' banks, Japan switch, populism: Mike Dolan	RE
08-11	The Norwegian sovereign wealth fund discloses a $1.22bn stake in SpaceX

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	4,449,911	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	17.38%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,382,310	4,343,398	4,310,927
Change	-	2.25%	9.36%	30.6%	10.08%	16.63%	-0.89%	-0.75%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	34.6x	32x	28.4x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	44.2x	31.6x	20.2x
PEG	-	2.78x	84.93x	-45.98x	1.5x	1.9x	3.85x	2.3x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.32x	8.51x	7.88x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.18x	8.3x	7.64x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	25.9x	24.3x	22x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	28.1x	26.3x	23.4x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	30.3x	28.7x	25.7x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.3%	3.49%	3.89%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.07	1.114	1.162
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.35%	0.37%	0.38%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.803	9.535	10.72
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.2%	11.7%	10.8%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	477,605	523,205	564,372
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	168,902	178,529	196,334
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,778	164,937	183,855
Net income ¹	94,680	99,803	96,995	93,736	112,010	129,621	137,747	153,099
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-67,602	-106,513	-138,985
Reference price ²	145.37	151.76	170.43	227.79	255.46	304.91	304.91	304.91
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
APPLE INC.	34.64x	9.18x	25.95x	0.35%	4,450B
XIAOMI CORPORATION	25.03x	1.01x	12.79x	-.--%	87.44B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	20.24x	0.77x	14.24x	2.6%	9.77B
WINGTECH TECHNOLOGY CO.,LTD	7.41x	1.45x	2.63x	0.92%	3.17B
Average	21.83x	3.10x	13.90x	0.97%	1,138B
Weighted average by Cap.	34.40x	9.00x	25.65x	0.35%