Valuation Apple Inc. Swiss Exchange

Stocks

Real-time Estimate Tradegate 08:58:35 2026-09-10 EDT			5-day change	1st Jan Change
272.88 ^EUR	+66.39%		0.00%	+2.50%

08:17am	BofA Securities Cuts Price Target on Apple to $370 From $380, Keeps Buy Rating	MT
08:05am	India launches tap-and-pay option for real-time payments ahead of full Apple Pay rollout	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	4,602,129	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	21.39%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,535,902	4,497,244	4,465,753
Change	-	2.25%	9.36%	30.6%	10.08%	20.72%	-0.85%	-0.7%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	35.7x	33x	29.3x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	45.2x	33.3x	21.9x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2x	3.9x	2.3x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.63x	8.74x	8.09x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.49x	8.54x	7.85x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	26.8x	25x	22.5x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	29x	27x	24x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	31.5x	29.4x	26.6x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.18%	3.4%	3.76%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.069	1.115	1.169
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	8.821	9.566	10.78
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	477,807	526,593	568,987
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	169,550	180,028	198,247
EBIT ¹	108,949	119,437	114,301	123,216	133,050	156,325	166,477	185,940
Net income ¹	94,680	99,803	96,995	93,736	112,010	129,900	138,384	153,832
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-66,227	-104,885	-136,376
Reference price ²	145.37	151.76	170.43	227.79	255.46	315.34	315.34	315.34
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APPLE INC.	35.75x	9.49x	26.74x	0.34%	4,602B
XIAOMI CORPORATION	23.16x	1.04x	12.57x	-.--%	86.58B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	17.9x	0.68x	10.05x	2.37%	9.08B
WINGTECH TECHNOLOGY CO.,LTD	7.27x	0.82x	2.5x	0.94%	3.21B
Average	21.02x	3.01x	12.97x	0.91%	1,175B
Weighted average by Cap.	35.46x	9.31x	26.43x	0.34%