Valuation APi Group Corporation Deutsche Boerse AG
Stocks
4XY
US00187Y1001
Construction & Engineering
|
Market Closed -
Other stock markets
|
After hours 01:30:02 am | |||
| 37.00 EUR | +1.65% |
|
36.20 | -2.16% |
| 03/07 | APi Closes WTech Acquisition, Raises 2026 Guidance | MT |
| 02/07 | APi Group Corporation Raises Earnings Guidance for the Full Year 2026 | CI |
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 | 18,555 | - | - |
| Change | - | -23.99% | 85.24% | 21.27% | 61% | 16.61% | - | - |
| Enterprise Value (EV) 1 | 6,368 | 6,582 | 9,998 | 12,138 | 17,760 | 20,401 | 19,594 | 18,436 |
| Change | - | 3.36% | 51.91% | 21.4% | 46.32% | 14.87% | -3.96% | -5.91% |
| P/E | -38.5x | 188x | -50.9x | -42.8x | -55.4x | 37.6x | 28.4x | 24.1x |
| PBR | 2.54x | 1.5x | 3.28x | 3.35x | 4.67x | 4.72x | 4.03x | 3.59x |
| PEG | - | -2x | 0x | -1.8x | -2.4x | -0x | 0.9x | 1.3x |
| Capitalization / Revenue | 1.47x | 0.67x | 1.18x | 1.41x | 2.01x | 2.13x | 2x | 1.9x |
| EV / Revenue | 1.62x | 1x | 1.44x | 1.73x | 2.24x | 2.35x | 2.11x | 1.89x |
| EV / EBITDA | 15.6x | 9.78x | 12.8x | 13.6x | 17.1x | 17.1x | 14.6x | 12.6x |
| EV / EBIT | 19.7x | 11.2x | 14.5x | 14.8x | 19x | 18.7x | 16.1x | 14x |
| EV / FCF | 50.1x | 34.5x | 23.4x | 18.2x | 26.8x | 24.7x | 20.6x | 15.8x |
| FCF Yield | 1.99% | 2.9% | 4.28% | 5.5% | 3.73% | 4.05% | 4.85% | 6.34% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.4467 | 0.0667 | -0.4533 | -0.56 | -0.69 | 1.138 | 1.506 | 1.78 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,940 | 6,558 | 6,928 | 7,018 | 7,911 | 8,697 | 9,283 | 9,748 |
| EBITDA 1 | 407 | 673 | 782 | 893 | 1,041 | 1,194 | 1,342 | 1,458 |
| EBIT 1 | 324 | 587 | 690 | 820 | 937 | 1,093 | 1,218 | 1,320 |
| Net income 1 | -137 | 29 | -161 | -224 | -288 | 442.9 | 588.9 | 791.6 |
| Net Debt 1 | 579 | 2,182 | 1,848 | 2,254 | 1,847 | 1,845 | 1,038 | -118.9 |
| Reference price 2 | 17.18 | 12.54 | 23.07 | 23.98 | 38.26 | 42.83 | 42.83 | 42.83 |
| Nbr of stocks (in thousands) | 3,36,938 | 3,50,860 | 3,53,339 | 4,12,164 | 4,15,906 | 4,33,228 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 69.61x | 3x | 29.33x | 0.06% | 10TCr | |
| 13.84x | 1.11x | 6.09x | 4.24% | 7.58TCr | |
| 41.56x | 5.16x | 28.67x | 0.16% | 6.3TCr | |
| 26.76x | 2.03x | 19.72x | 1.16% | 5.83TCr | |
| 58.5x | 4.85x | 31.1x | 1.48% | 4.88TCr | |
| 36.34x | 0.85x | 14.46x | 1.75% | 4.27TCr | |
| 29.92x | 0.57x | 9.12x | 2.03% | 3.76TCr | |
| 26.96x | 1.75x | 16.86x | 0.18% | 3.5TCr | |
| 4.65x | 0.29x | 6.25x | 6.11% | 2.75TCr | |
| Average | 34.24x | 2.18x | 17.95x | 1.91% | 5.44TCr | |
| Weighted average by Cap. | 38.52x | 2.44x | 19.64x | 1.64% |
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
- Stock Market
- Stocks
- APG Stock
- 4XY Stock
- Valuation APi Group Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
