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 17,598 - -
Change - -23.99% 85.24% 21.27% 61% 10.59% - -
Enterprise Value (EV) 1 6,368 6,582 9,998 12,138 17,760 19,911 19,056 18,135
Change - 3.36% 51.91% 21.4% 46.32% 12.11% -4.3% -4.83%
P/E -38.5x 188x -50.9x -42.8x -55.4x 42x 31x 25.9x
PBR 2.54x 1.5x 3.28x 3.35x 4.67x 4.64x 3.95x 3.4x
PEG - -2x 0x -1.8x -2.4x -0x 0.9x 1.3x
Capitalization / Revenue 1.47x 0.67x 1.18x 1.41x 2.01x 1.96x 1.82x 1.71x
EV / Revenue 1.62x 1x 1.44x 1.73x 2.24x 2.22x 1.97x 1.76x
EV / EBITDA 15.6x 9.78x 12.8x 13.6x 17.1x 16.3x 13.7x 11.8x
EV / EBIT 19.7x 11.2x 14.5x 14.8x 19x 17.7x 14.9x 12.8x
EV / FCF 50.1x 34.5x 23.4x 18.2x 26.8x 26.7x 21.3x 18.2x
FCF Yield 1.99% 2.9% 4.28% 5.5% 3.73% 3.75% 4.7% 5.49%
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 40.72 40.72 40.72
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.($)
42.45x2.24x16.42x-.--% 17.6B
55.8x2.55x24.36x0.07% 92.73B
13.13x1.11x6.08x4.46% 76.72B
27.37x2.09x20.54x1.1% 58.69B
34.09x4.29x23.27x0.2% 56.56B
55.42x4.42x28.13x1.57% 45.27B
29.72x0.73x12.12x2.08% 37.33B
23.71x1.62x14.94x0.19% 33.74B
24.52x0.5x7.92x2.41% 33.85B
4.47x0.3x5.97x6.3% 27.17B
Average 31.07x 1.98x 15.97x 1.84% 47.97B
Weighted average by Cap. 33.01x 2.15x 17.09x 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