Stock Analysis on Net

Apple Inc. (NASDAQ:AAPL)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Apple Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
Net income 93,736 96,995 99,803 94,680 57,411 55,256
Add: Income tax expense 29,749 16,741 19,300 14,527 9,680 10,481
Earnings before tax (EBT) 123,485 113,736 119,103 109,207 67,091 65,737
Add: Interest expense 3,933 2,931 2,645 2,873 3,576
Earnings before interest and tax (EBIT) 123,485 117,669 122,034 111,852 69,964 69,313
Add: Depreciation and amortization 11,445 11,519 11,104 11,284 11,056 12,547
Earnings before interest, tax, depreciation and amortization (EBITDA) 134,930 129,188 133,138 123,136 81,020 81,860

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Apple Inc. EBITDA decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Enterprise Value to EBITDA Ratio, Current

Apple Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 3,492,994
Earnings before interest, tax, depreciation and amortization (EBITDA) 134,930
Valuation Ratio
EV/EBITDA 25.89
Benchmarks
EV/EBITDA, Competitors1
Arista Networks Inc. 45.71
Cisco Systems Inc. 15.25
Super Micro Computer Inc. 15.66
EV/EBITDA, Sector
Technology Hardware & Equipment 25.59
EV/EBITDA, Industry
Information Technology 36.39

Based on: 10-K (reporting date: 2024-09-28).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Apple Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 3,411,822 2,797,951 2,550,236 2,520,606 1,872,970 1,112,797
Earnings before interest, tax, depreciation and amortization (EBITDA)2 134,930 129,188 133,138 123,136 81,020 81,860
Valuation Ratio
EV/EBITDA3 25.29 21.66 19.15 20.47 23.12 13.59
Benchmarks
EV/EBITDA, Competitors4
Arista Networks Inc. 31.29 24.52 37.28 26.95 16.05
Cisco Systems Inc. 13.28 12.16 10.52 15.05 9.69 11.36
Super Micro Computer Inc. 16.77 10.50 11.19 10.65 7.75
EV/EBITDA, Sector
Technology Hardware & Equipment 20.69 18.24 19.98 20.90 13.22
EV/EBITDA, Industry
Information Technology 23.65 18.58 20.64 19.71 14.59

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 3,411,822 ÷ 134,930 = 25.29

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Apple Inc. EV/EBITDA ratio increased from 2022 to 2023 and from 2023 to 2024.