|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 39.22 USD | -2.26% |
|
-5.22% | +2.56% |
| 12:15am | APi Group Likely to Post Strong Q2 Organic Growth, UBS Securities Says | MT |
| 09:53pm | UBS Adjusts APi Group Price Target to $52 From $56, Maintains Buy Rating | MT |
Company Valuation: APi Group Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,789 | 4,400 | 8,150 | 9,884 | 15,913 | 17,381 | - | - |
| Change | - | -23.99% | 85.24% | 21.27% | 61% | 9.23% | - | - |
| Enterprise Value (EV) 1 | 6,368 | 6,582 | 9,998 | 12,138 | 17,760 | 19,410 | 18,606 | 18,116 |
| Change | - | 3.36% | 51.91% | 21.4% | 46.32% | 9.29% | -4.14% | -2.63% |
| P/E | -38.5x | 188x | -50.9x | -42.8x | -55.4x | 33.1x | 25.5x | 22.3x |
| PBR | 2.54x | 1.5x | 3.28x | 3.35x | 4.67x | 4.45x | 3.84x | 3.33x |
| PEG | - | -2x | 0x | -1.8x | -2.4x | -0x | 0.9x | 1.5x |
| Capitalization / Revenue | 1.47x | 0.67x | 1.18x | 1.41x | 2.01x | 1.98x | 1.85x | 1.75x |
| EV / Revenue | 1.62x | 1x | 1.44x | 1.73x | 2.24x | 2.21x | 1.98x | 1.83x |
| EV / EBITDA | 15.6x | 9.78x | 12.8x | 13.6x | 17.1x | 16.1x | 13.7x | 12.2x |
| EV / EBIT | 19.7x | 11.2x | 14.5x | 14.8x | 19x | 18.6x | 15.9x | 13.6x |
| EV / FCF | 50.1x | 34.5x | 23.4x | 18.2x | 26.8x | 24.4x | 20.3x | 15.8x |
| FCF Yield | 1.99% | 2.9% | 4.28% | 5.5% | 3.73% | 4.09% | 4.93% | 6.34% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.4467 | 0.0667 | -0.4533 | -0.56 | -0.69 | 1.21 | 1.571 | 1.8 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,940 | 6,558 | 6,928 | 7,018 | 7,911 | 8,766 | 9,393 | 9,920 |
| EBITDA 1 | 407 | 673 | 782 | 893 | 1,041 | 1,204 | 1,363 | 1,484 |
| EBIT 1 | 324 | 587 | 690 | 820 | 937 | 1,043 | 1,171 | 1,337 |
| Net income 1 | -137 | 29 | -161 | -224 | -288 | 443.7 | 602.8 | 797.8 |
| Net Debt 1 | 579 | 2,182 | 1,848 | 2,254 | 1,847 | 2,028 | 1,225 | 734.6 |
| Reference price 2 | 17.18 | 12.54 | 23.07 | 23.98 | 38.26 | 40.12 | 40.12 | 40.12 |
| Nbr of stocks (in thousands) | 336,938 | 350,860 | 353,339 | 412,164 | 415,906 | 433,228 | - | - |
| Announcement Date | 1/3/22 | 28/2/23 | 28/2/24 | 26/2/25 | 25/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.15x | 2.19x | 15.94x | -.--% | 17.38B | |
| 65.05x | 2.81x | 27.51x | 0.07% | 94.32B | |
| 13.08x | 1.06x | 5.8x | 4.48% | 71.3B | |
| 38.8x | 4.75x | 26.33x | 0.17% | 58.83B | |
| 25.27x | 1.93x | 18.78x | 1.23% | 54.5B | |
| 55.39x | 4.6x | 29.44x | 1.64% | 45.98B | |
| 33.09x | 0.78x | 13.13x | 1.92% | 39.23B | |
| 27.88x | 0.54x | 8.68x | 2.14% | 35.71B | |
| 25.4x | 1.65x | 15.86x | 0.19% | 33.07B | |
| 4.66x | 0.29x | 5.75x | 6.11% | 27.62B | |
| Average | 32.18x | 2.06x | 16.72x | 1.8% | 47.79B | |
| Weighted average by Cap. | 35.81x | 2.28x | 18.24x | 1.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- APG Stock
- Valuation APi Group Corporation
Select your edition
All financial news and data tailored to specific country editions
