Valuation APi Group Corporation London S.E.

Stocks

Delayed London S.E. Other stock markets 12:00:00 03/09/2019 pm IST			5-day change	1st Jan Change
9.400 ^USD	-.--%		-1.31%	+2.17%

08/06	APi Group Corporation completed the acquisition of Onyx-Fire Protection Services Inc. from funds managed by Blackstone Tactical Opportunities Advisors L.L.C.	CI
03/06	APi Group Corporation Presents at 46th Annual William Blair Growth Stock Conference, Jun-03-2026 10:40 AM

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	18,343	-	-
Change	-	-23.99%	85.24%	21.27%	61%	15.27%	-	-
Enterprise Value (EV) ¹	6,368	6,582	9,998	12,138	17,760	20,188	19,381	18,224
Change	-	3.36%	51.91%	21.4%	46.32%	13.68%	-4%	-5.97%
P/E Ratio	-38.5x	188x	-50.9x	-42.8x	-55.4x	37.3x	28.2x	23.8x
PBR	2.54x	1.5x	3.28x	3.35x	4.67x	4.67x	3.98x	3.55x
PEG	-	-2x	0x	-1.8x	-2.4x	-0x	0.9x	1.3x
Capitalization / Revenue	1.47x	0.67x	1.18x	1.41x	2.01x	2.12x	1.99x	1.9x
EV / Revenue	1.62x	1x	1.44x	1.73x	2.24x	2.33x	2.1x	1.89x
EV / EBITDA	15.6x	9.78x	12.8x	13.6x	17.1x	17x	14.5x	12.6x
EV / EBIT	19.7x	11.2x	14.5x	14.8x	19x	18.6x	16.1x	14x
EV / FCF	50.1x	34.5x	23.4x	18.2x	26.8x	24.7x	20.7x	15.6x
FCF Yield	1.99%	2.9%	4.28%	5.5%	3.73%	4.04%	4.83%	6.41%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.4467	0.0667	-0.4533	-0.56	-0.69	1.135	1.503	1.78
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,940	6,558	6,928	7,018	7,911	8,662	9,225	9,650
EBITDA ¹	407	673	782	893	1,041	1,191	1,336	1,443
EBIT ¹	324	587	690	820	937	1,086	1,203	1,300
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	42.34	42.34	42.34
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
QUANTA SERVICES, INC.	73.09x	3.15x	30.74x	0.06%	11TCr
VINCI	13.89x	1.14x	6.28x	4.22%	8.03TCr
COMFORT SYSTEMS USA, INC.	43.52x	5.41x	30.05x	0.16%	6.6TCr
LARSEN & TOUBRO LIMITED	26.81x	2.02x	19.62x	1.14%	5.86TCr
FERROVIAL N.V.	56.92x	4.77x	30.56x	1.48%	4.86TCr
HOCHTIEF AG	35.46x	0.84x	13.9x	1.78%	4.23TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.17x	0.61x	9.68x	1.99%	3.85TCr
EMCOR GROUP, INC.	28.19x	1.83x	17.66x	0.17%	3.66TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.89x	0.3x	6.35x	5.8%	2.91TCr
Average	34.77x	2.23x	18.32x	1.87%	5.63TCr
Weighted average by Cap.	39.36x	2.51x	20.11x	1.62%