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 18,993 - -
Change - -23.99% 85.24% 21.27% 61% 19.36% - -
Enterprise Value (EV) 1 6,368 6,582 9,998 12,138 17,760 21,308 20,486 19,720
Change - 3.36% 51.91% 21.4% 46.32% 19.98% -3.86% -3.74%
P/E -38.5x 188x -50.9x -42.8x -55.4x 45.4x 32.8x 25.4x
PBR 2.54x 1.5x 3.28x 3.35x 4.67x 5.01x 4.24x 3.71x
PEG - -2x 0x -1.8x -2.4x -0x 0.9x 0.9x
Capitalization / Revenue 1.47x 0.67x 1.18x 1.41x 2.01x 2.11x 1.96x 1.85x
EV / Revenue 1.62x 1x 1.44x 1.73x 2.24x 2.37x 2.12x 1.92x
EV / EBITDA 15.6x 9.78x 12.8x 13.6x 17.1x 17.4x 14.7x 12.8x
EV / EBIT 19.7x 11.2x 14.5x 14.8x 19x 18.9x 16x 13.9x
EV / FCF 50.1x 34.5x 23.4x 18.2x 26.8x 28.6x 22.8x 18.3x
FCF Yield 1.99% 2.9% 4.28% 5.5% 3.73% 3.5% 4.38% 5.48%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.4467 0.0667 -0.4533 -0.56 -0.69 0.9687 1.338 1.73
Distribution rate - - - - - - - -
Net sales 1 3,940 6,558 6,928 7,018 7,911 8,984 9,676 10,259
EBITDA 1 407 673 782 893 1,041 1,224 1,393 1,538
EBIT 1 324 587 690 820 937 1,125 1,283 1,419
Net income 1 -137 29 -161 -224 -288 414.6 587.5 759.4
Net Debt 1 579 2,182 1,848 2,254 1,847 2,314 1,492 727
Reference price 2 17.18 12.54 23.07 23.98 38.26 43.95 43.95 43.95
Nbr of stocks (in thousands) 336,938 350,860 353,339 412,164 415,906 432,160 - -
Announcement Date 01/03/22 28/02/23 28/02/24 26/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
45.37x2.37x17.4x-.--% 18.99B
59.86x2.73x26.04x0.06% 103B
13.3x1.12x6.14x4.4% 77.54B
36.61x4.62x25.07x0.18% 62.33B
27.2x2.08x20.43x1.11% 58.45B
57.22x4.54x28.74x1.57% 46.34B
30.8x0.76x12.56x2.01% 38.59B
25.53x1.75x16.13x0.18% 36.89B
25.57x0.52x8.28x2.31% 35.13B
4.48x0.3x5.98x6.28% 26.96B
Average 32.59x 2.08x 16.68x 1.81% 50.43B
Weighted average by Cap. 35.17x 2.29x 18.07x 1.65%

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