Valuation APi Group Corporation Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 02:37:28 14/07/2026 pm IST			5-day change	1st Jan Change
36.20 ^EUR	0.00%		-3.21%	+10.37%

03/07	APi Closes WTech Acquisition, Raises 2026 Guidance	MT
02/07	APi Group Corporation Raises Earnings Guidance for the Full Year 2026	CI

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	17,936	-	-
Change	-	-23.99%	85.24%	21.27%	61%	12.71%	-	-
Enterprise Value (EV) ¹	6,368	6,582	9,998	12,138	17,760	19,668	18,868	17,817
Change	-	3.36%	51.91%	21.4%	46.32%	10.74%	-4.06%	-5.57%
P/E	-38.5x	188x	-50.9x	-42.8x	-55.4x	36.4x	27.5x	23.3x
PBR	2.54x	1.5x	3.28x	3.35x	4.67x	4.6x	3.97x	3.47x
PEG	-	-2x	0x	-1.8x	-2.4x	-0x	0.8x	1.3x
Capitalization / Revenue	1.47x	0.67x	1.18x	1.41x	2.01x	2.06x	1.93x	1.84x
EV / Revenue	1.62x	1x	1.44x	1.73x	2.24x	2.25x	2.03x	1.83x
EV / EBITDA	15.6x	9.78x	12.8x	13.6x	17.1x	16.4x	14x	12.2x
EV / EBIT	19.7x	11.2x	14.5x	14.8x	19x	18.8x	16.1x	13.5x
EV / FCF	50.1x	34.5x	23.4x	18.2x	26.8x	23.7x	19.7x	15.3x
FCF Yield	1.99%	2.9%	4.28%	5.5%	3.73%	4.22%	5.07%	6.56%
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	8,726	9,317	9,748
EBITDA ¹	407	673	782	893	1,041	1,197	1,348	1,458
EBIT ¹	324	587	690	820	937	1,048	1,171	1,320
Net income ¹	-137	29	-161	-224	-288	444.6	600.2	791.6
Net Debt ¹	579	2,182	1,848	2,254	1,847	1,732	932.5	-118.9
Reference price ²	17.18	12.54	23.07	23.98	38.26	41.40	41.40	41.40
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
QUANTA SERVICES, INC.	66.96x	2.89x	28.27x	0.07%	9.7TCr
VINCI	13.23x	1.07x	5.86x	4.45%	7.19TCr
COMFORT SYSTEMS USA, INC.	40.14x	4.92x	27.27x	0.17%	6.09TCr
LARSEN & TOUBRO LIMITED	26.02x	1.98x	19.25x	1.19%	5.65TCr
FERROVIAL N.V.	55.51x	4.63x	29.58x	1.64%	4.6TCr
HOCHTIEF AG	33.37x	0.78x	13.26x	1.91%	3.92TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.38x	0.55x	8.77x	2.12%	3.59TCr
EMCOR GROUP, INC.	26.19x	1.69x	16.35x	0.18%	3.4TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.76x	0.3x	6.29x	5.97%	2.83TCr
Average	32.73x	2.09x	17.21x	1.97%	5.22TCr
Weighted average by Cap.	36.77x	2.34x	18.82x	1.71%