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 16,983 - -
Change - -23.99% 85.24% 21.27% 61% 6.72% - -
Enterprise Value (EV) 1 6,368 6,582 9,998 12,138 17,760 19,011 18,207 17,717
Change - 3.36% 51.91% 21.4% 46.32% 7.05% -4.23% -2.69%
P/E -38.5x 188x -50.9x -42.8x -55.4x 40.1x 29.1x 21.3x
PBR 2.54x 1.5x 3.28x 3.35x 4.67x 4.35x 3.75x 3.25x
PEG - -2x 0x -1.8x -2.4x -0x 0.8x 0.6x
Capitalization / Revenue 1.47x 0.67x 1.18x 1.41x 2.01x 1.89x 1.79x 1.7x
EV / Revenue 1.62x 1x 1.44x 1.73x 2.24x 2.11x 1.92x 1.77x
EV / EBITDA 15.6x 9.78x 12.8x 13.6x 17.1x 15.7x 13.3x 11.8x
EV / EBIT 19.7x 11.2x 14.5x 14.8x 19x 16.9x 15.5x 13.3x
EV / FCF 50.1x 34.5x 23.4x 18.2x 26.8x 24.9x 20.3x 16.4x
FCF Yield 1.99% 2.9% 4.28% 5.5% 3.73% 4.01% 4.93% 6.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.4467 0.0667 -0.4533 -0.56 -0.69 0.977 1.348 1.84
Distribution rate - - - - - - - -
Net sales 1 3,940 6,558 6,928 7,018 7,911 8,995 9,480 9,994
EBITDA 1 407 673 782 893 1,041 1,213 1,371 1,498
EBIT 1 324 587 690 820 937 1,126 1,177 1,337
Net income 1 -137 29 -161 -224 -288 384 560.9 797.8
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 39.20 39.20 39.20
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.($)
62.89x2.83x27.4x0.07% 98.74B
13.69x1.11x6.06x4.3% 75.33B
26.49x2.02x19.9x1.15% 56.75B
35.03x4.41x23.95x0.19% 59.66B
53.29x4.59x28.79x1.56% 46.82B
30.88x0.75x12.54x2% 38.36B
25.05x0.51x7.95x2.35% 33.46B
25.76x1.69x15.31x0.18% 35.66B
4.86x0.3x5.83x5.87% 28.84B
Average 30.88x 2.02x 16.41x 1.96% 52.62B
Weighted average by Cap. 34.65x 2.26x 18.01x 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. JTWO Stock
  5. Valuation APi Group Corporation