Apple Inc
XMUN:APC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Daiwa Securities Living Investment Corp
TSE:8986
|
JP |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (24.3), the stock would be worth €218.48 (1% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 24 | €216.05 |
0%
|
| 3-Year Average | 24.3 | €218.48 |
+1%
|
| 5-Year Average | 22.3 | €200.56 |
-7%
|
| Industry Average | 19.4 | €174.28 |
-19%
|
| Country Average | 14.4 | €129.22 |
-40%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€3.8T
|
/ |
Dec 2025
$152.9B
|
= |
|
|
€3.8T
|
/ |
Sep 2026
$165.5B
|
= |
|
|
€3.8T
|
/ |
Sep 2027
$177.6B
|
= |
|
|
€3.8T
|
/ |
Sep 2028
$191B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Apple Inc
XMUN:APC
|
3.7T EUR | 24 | 31.1 | |
| KR |
|
Samsung Electronics Co Ltd
KRX:005930
|
1 191.4T KRW | 11.7 | 26.3 | |
| US |
|
Dell Technologies Inc
NYSE:DELL
|
113.9B USD | 15.3 | 19.1 | |
| CN |
|
Xiaomi Corp
HKEX:1810
|
859.6B HKD | 19.1 | 17.7 | |
| US |
|
Western Digital Corp
NASDAQ:WDC
|
93.6B USD | 27.3 | 25.1 | |
| US |
S
|
SanDisk Corp
NASDAQ:SNDK
|
91.1B USD | 0 | 0 | |
| SG |
S
|
Seagate Technology Holdings PLC
XBER:847
|
72.8B EUR | 30.9 | 43.5 | |
| IE |
|
Seagate Technology Holdings PLC
NASDAQ:STX
|
82.8B USD | 29.9 | 42 | |
| TW |
|
Quanta Computer Inc
TWSE:2382
|
1.1T TWD | 12.2 | 14.9 | |
| US |
|
Hewlett Packard Enterprise Co
NYSE:HPE
|
31.8B USD | 9.4 | -136 | |
| TW |
|
Asia Vital Components Co Ltd
TWSE:3017
|
857.6B TWD | 26.7 | 44.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
Apple Inc
Glance View
Apple Inc., borne out of the innovative spirit of Steve Jobs, Steve Wozniak, and Ronald Wayne in a modest garage, has steadily crafted its journey from a fledging startup to a titan of technology. This evolution is marked by a unique blend of creativity, innovation, and marketing genius. Apple reimagined personal computing with its introduction of the Macintosh in 1984, changing the way individuals and businesses interacted with technology. Over the years, the hallmark of its success has been the seamless integration of its hardware, software, and services—an ecosystem that captivates customers and locks them into its universe. With each product launch, from the iPod to the iPhone, Apple adeptly combined sleek design and intuitive functionality, setting new industry benchmarks and redefining the consumer electronics landscape. The company's prowess extends beyond product innovation to commanding a global supply chain and retail strategy that reinforces its market dominance. By establishing its retail stores as experiential havens, Apple offers more than just products; it provides an immersive brand experience. Financially, Apple thrives through a trifecta of product sales, services, and rigorous supply chain efficiency. The iPhone remains a substantial revenue driver, complemented by the growth of connected devices like the Apple Watch and AirPods. Meanwhile, its burgeoning services segment—encompassing the App Store, iCloud, Apple Music, and more—continues to expand margins and enhance customer loyalty. This services layer not only augments Apple's top-line but also deepens its engagement with consumers, reflecting a well-engineered strategy to sustain its competitive advantage and foster long-term growth.