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 17,304 - -
Change - -23.99% 85.24% 21.27% 61% 8.74% - -
Enterprise Value (EV) 1 6,368 6,582 9,998 12,138 17,760 19,617 18,762 17,842
Change - 3.36% 51.91% 21.4% 46.32% 10.46% -4.36% -4.91%
P/E -38.5x 188x -50.9x -42.8x -55.4x 41.3x 30.5x 25.5x
PBR 2.54x 1.5x 3.28x 3.35x 4.67x 4.56x 3.88x 3.34x
PEG - -2x 0x -1.8x -2.4x -0x 0.9x 1.3x
Capitalization / Revenue 1.47x 0.67x 1.18x 1.41x 2.01x 1.93x 1.79x 1.68x
EV / Revenue 1.62x 1x 1.44x 1.73x 2.24x 2.18x 1.94x 1.73x
EV / EBITDA 15.6x 9.78x 12.8x 13.6x 17.1x 16x 13.5x 11.6x
EV / EBIT 19.7x 11.2x 14.5x 14.8x 19x 17.4x 14.6x 12.6x
EV / FCF 50.1x 34.5x 23.4x 18.2x 26.8x 26.3x 21x 17.9x
FCF Yield 1.99% 2.9% 4.28% 5.5% 3.73% 3.81% 4.77% 5.58%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.4467 0.0667 -0.4533 -0.56 -0.69 0.9696 1.313 1.572
Distribution rate - - - - - - - -
Net sales 1 3,940 6,558 6,928 7,018 7,911 8,984 9,675 10,311
EBITDA 1 407 673 782 893 1,041 1,224 1,391 1,533
EBIT 1 324 587 690 820 937 1,125 1,283 1,419
Net income 1 -137 29 -161 -224 -288 414.9 578.7 689.3
Net Debt 1 579 2,182 1,848 2,254 1,847 2,314 1,458 537.8
Reference price 2 17.18 12.54 23.07 23.98 38.26 40.04 40.04 40.04
Nbr of stocks (in thousands) 336,938 350,860 353,339 412,164 415,906 432,160 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
41.3x2.18x16.02x-.--% 17.3B
54.5x2.49x23.81x0.07% 93.88B
12.53x1.07x5.86x4.66% 73.38B
26.65x2.05x20.11x1.15% 57.79B
33.15x4.16x22.6x0.2% 56.58B
52.51x4.16x26.45x1.74% 41.9B
29.61x0.73x12.08x2.09% 37.25B
23.02x1.57x14.49x0.2% 33.27B
23.85x0.49x7.69x2.48% 32.88B
5.08x0.31x5.83x5.79% 27.08B
Average 30.22x 1.92x 15.49x 1.84% 47.13B
Weighted average by Cap. 32.16x 2.08x 16.62x 1.74%

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

  1. Stock Market
  2. Stocks
  3. APG Stock
  4. Valuation APi Group Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!