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 17,451 - -
Change - -23.99% 85.24% 21.27% 61% 9.67% - -
Enterprise Value (EV) 1 6,368 6,582 9,998 12,138 17,760 19,764 18,909 17,988
Change - 3.36% 51.91% 21.4% 46.32% 11.29% -4.33% -4.87%
P/E -38.5x 188x -50.9x -42.8x -55.4x 41.6x 30.8x 25.7x
PBR 2.54x 1.5x 3.28x 3.35x 4.67x 4.6x 3.92x 3.37x
PEG - -2x 0x -1.8x -2.4x -0x 0.9x 1.3x
Capitalization / Revenue 1.47x 0.67x 1.18x 1.41x 2.01x 1.94x 1.8x 1.69x
EV / Revenue 1.62x 1x 1.44x 1.73x 2.24x 2.2x 1.95x 1.74x
EV / EBITDA 15.6x 9.78x 12.8x 13.6x 17.1x 16.1x 13.6x 11.7x
EV / EBIT 19.7x 11.2x 14.5x 14.8x 19x 17.6x 14.7x 12.7x
EV / FCF 50.1x 34.5x 23.4x 18.2x 26.8x 26.5x 21.1x 18.1x
FCF Yield 1.99% 2.9% 4.28% 5.5% 3.73% 3.78% 4.73% 5.53%
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 40.38 40.38 40.38
Nbr of stocks (in thousands) 3,36,938 3,50,860 3,53,339 4,12,164 4,15,906 4,32,160 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
52.7x2.41x23.07x0.07% 9.08TCr
13.15x1.11x6.09x4.44% 7.73TCr
27.56x2.1x20.66x1.1% 5.94TCr
32.16x4.03x21.89x0.21% 5.49TCr
55.77x4.44x28.29x1.56% 4.55TCr
29.7x0.73x12.11x2.09% 3.75TCr
24.36x0.5x7.86x2.42% 3.37TCr
22.59x1.54x14.2x0.2% 3.26TCr
4.55x0.3x6x6.19% 2.75TCr
Average 29.17x 1.91x 15.57x 2.03% 5.1TCr
Weighted average by Cap. 31.66x 2.08x 16.61x 1.82%

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. 4XY Stock
  5. Valuation APi Group Corporation