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 16,154 - -
Change - -23.99% 85.24% 21.27% 61% 1.52% - -
Enterprise Value (EV) 1 6,368 6,582 9,998 12,138 17,760 18,468 17,612 16,692
Change - 3.36% 51.91% 21.4% 46.32% 3.99% -4.63% -5.23%
P/E -38.5x 188x -50.9x -42.8x -55.4x 38.6x 28.5x 23.8x
PBR 2.54x 1.5x 3.28x 3.35x 4.67x 4.26x 3.63x 3.12x
PEG - -2x 0x -1.8x -2.4x -0x 0.8x 1.2x
Capitalization / Revenue 1.47x 0.67x 1.18x 1.41x 2.01x 1.8x 1.67x 1.57x
EV / Revenue 1.62x 1x 1.44x 1.73x 2.24x 2.06x 1.82x 1.62x
EV / EBITDA 15.6x 9.78x 12.8x 13.6x 17.1x 15.1x 12.7x 10.9x
EV / EBIT 19.7x 11.2x 14.5x 14.8x 19x 16.4x 13.7x 11.8x
EV / FCF 50.1x 34.5x 23.4x 18.2x 26.8x 24.7x 19.7x 16.8x
FCF Yield 1.99% 2.9% 4.28% 5.5% 3.73% 4.04% 5.08% 5.96%
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 37.38 37.38 37.38
Nbr of stocks (in thousands) 336,938 350,860 353,339 412,164 415,906 432,160 - -
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.($)
38.55x2.06x15.08x-.--% 16.15B
53.95x2.48x23.7x0.07% 93.02B
12.17x1.05x5.73x4.81% 71.23B
32.75x4.11x22.32x0.21% 55.9B
26.58x2.04x20.06x1.15% 56.91B
50.33x4.01x25.51x1.81% 40.19B
28.45x0.7x11.59x2.18% 35.8B
22.85x1.56x14.37x0.2% 33.01B
22.61x0.46x7.27x2.61% 31.19B
5.07x0.31x5.83x5.8% 27.03B
Average 29.33x 1.88x 15.15x 1.88% 46.04B
Weighted average by Cap. 31.47x 2.05x 16.39x 1.78%

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!