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 17,190 - -
Change - -23.99% 85.24% 21.27% 61% 8.03% - -
Enterprise Value (EV) 1 6,368 6,582 9,998 12,138 17,760 19,505 18,426 17,918
Change - 3.36% 51.91% 21.4% 46.32% 9.83% -5.53% -2.76%
P/E -38.5x 188x -50.9x -42.8x -55.4x 40.6x 29.1x 21.6x
PBR 2.54x 1.5x 3.28x 3.35x 4.67x 4.52x 3.87x 3.35x
PEG - -2x 0x -1.8x -2.4x -0x 0.7x 0.6x
Capitalization / Revenue 1.47x 0.67x 1.18x 1.41x 2.01x 1.91x 1.79x 1.7x
EV / Revenue 1.62x 1x 1.44x 1.73x 2.24x 2.17x 1.92x 1.77x
EV / EBITDA 15.6x 9.78x 12.8x 13.6x 17.1x 16x 13.3x 11.8x
EV / EBIT 19.7x 11.2x 14.5x 14.8x 19x 18.2x 15.2x 12.9x
EV / FCF 50.1x 34.5x 23.4x 18.2x 26.8x 26.1x 20.5x 16.6x
FCF Yield 1.99% 2.9% 4.28% 5.5% 3.73% 3.82% 4.87% 6.03%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.4467 0.0667 -0.4533 -0.56 -0.69 0.9783 1.364 1.84
Distribution rate - - - - - - - -
Net sales 1 3,940 6,558 6,928 7,018 7,911 8,985 9,600 10,120
EBITDA 1 407 673 782 893 1,041 1,219 1,382 1,512
EBIT 1 324 587 690 820 937 1,073 1,215 1,385
Net income 1 -137 29 -161 -224 -288 400.9 570.4 797.8
Net Debt 1 579 2,182 1,848 2,254 1,847 2,314 1,235 727
Reference price 2 17.18 12.54 23.07 23.98 38.26 39.68 39.68 39.68
Nbr of stocks (in thousands) 336,938 350,860 353,339 412,164 415,906 433,228 - -
Announcement Date 3/1/22 A 2/28/23 A 2/28/24 A 2/26/25 A 2/25/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
59.37x2.66x25.42x0.07% 100B
13.56x1.09x6x4.32% 74.48B
35.69x4.5x24.42x0.19% 60.77B
26.21x2.02x19.9x1.15% 56.76B
53.87x4.61x28.88x1.55% 47.07B
30.9x0.76x12.55x2% 38.36B
25.07x1.7x15.99x0.19% 35.17B
25.21x0.54x8.37x2.34% 35.16B
4.84x0.3x5.82x5.89% 28.75B
Average 30.52x 2.02x 16.37x 1.97% 52.98B
Weighted average by Cap. 34.08x 2.24x 17.77x 1.71%

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. 4XY Stock
  5. Valuation APi Group Corporation