Valuation Apple Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 15:04:17 2026-06-11 EDT			5-day change	1st Jan Change
255.28 ^EUR	+0.84%		-4.27%	+10.49%

05:27am	Phillip Securities Adjusts Price Target on Apple to $290 From $280, Maintains Neutral Rating	MT
06-10	ROI-Global trade in rude health? Yes, but with a catch: McGeever	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	4,282,539	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	12.96%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,212,655	4,185,756	4,153,288
Change	-	2.25%	9.36%	30.6%	10.08%	12.12%	-0.64%	-0.78%
P/E Ratio	25.9x	24.8x	27.8x	37.5x	34.2x	33.3x	30.2x	26.9x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	40.2x	29x	18.9x
PEG	-	2.78x	84.93x	-45.98x	1.5x	1.9x	2.9x	2.2x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	8.95x	8.26x	7.67x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	8.81x	8.07x	7.44x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	25x	23x	20.9x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	27.1x	25x	22.5x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	30.1x	27.3x	24.9x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.33%	3.66%	4.01%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.072	1.118	1.169
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.37%	0.38%	0.4%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.757	9.667	10.86
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.2%	11.6%	10.8%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	478,293	518,463	558,083
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	168,742	181,996	198,361
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,480	167,144	184,686
Net income ¹	94,680	99,803	96,995	93,736	112,010	128,764	139,710	153,758
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-69,884	-96,783	-129,251
Reference price ²	145.37	151.76	170.43	227.79	255.46	291.58	291.58	291.58
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	22.63x	0.91x	11.31x	-.--%	86.38B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	16.26x	0.72x	10.06x	2.37%	9.07B
WINGTECH TECHNOLOGY CO.,LTD	8x	1.61x	2.92x	0.85%	3.41B
Average	15.63x	1.08x	8.09x	1.07%	32.95B
Weighted average by Cap.	21.54x	0.92x	10.90x	0.25%