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%

20/07	APi Group Likely to Post Strong Q2 Organic Growth, UBS Securities Says	MT
20/07	UBS Adjusts APi Group Price Target to $52 From $56, Maintains Buy Rating	MT

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	17,143	-	-
Change	-	-23.99%	85.24%	21.27%	61%	7.73%	-	-
Enterprise Value (EV) ¹	6,368	6,582	9,998	12,138	17,760	19,171	18,367	17,877
Change	-	3.36%	51.91%	21.4%	46.32%	7.95%	-4.19%	-2.67%
P/E	-38.5x	188x	-50.9x	-42.8x	-55.4x	32.7x	25.2x	22x
PBR	2.54x	1.5x	3.28x	3.35x	4.67x	4.39x	3.79x	3.28x
PEG	-	-2x	0x	-1.8x	-2.4x	-0x	0.8x	1.5x
Capitalization / Revenue	1.47x	0.67x	1.18x	1.41x	2.01x	1.96x	1.83x	1.73x
EV / Revenue	1.62x	1x	1.44x	1.73x	2.24x	2.19x	1.96x	1.8x
EV / EBITDA	15.6x	9.78x	12.8x	13.6x	17.1x	15.9x	13.5x	12x
EV / EBIT	19.7x	11.2x	14.5x	14.8x	19x	18.4x	15.7x	13.4x
EV / FCF	50.1x	34.5x	23.4x	18.2x	26.8x	24.1x	20x	15.6x
FCF Yield	1.99%	2.9%	4.28%	5.5%	3.73%	4.14%	5%	6.42%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.4467	0.0667	-0.4533	-0.56	-0.69	1.21	1.571	1.8
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,940	6,558	6,928	7,018	7,911	8,766	9,393	9,920
EBITDA ¹	407	673	782	893	1,041	1,204	1,363	1,484
EBIT ¹	324	587	690	820	937	1,043	1,171	1,337
Net income ¹	-137	29	-161	-224	-288	443.7	602.8	797.8
Net Debt ¹	579	2,182	1,848	2,254	1,847	2,028	1,225	734.6
Reference price ²	17.18	12.54	23.07	23.98	38.26	39.57	39.57	39.57
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.	64.77x	2.8x	27.37x	0.07%	9.39TCr
VINCI	13.15x	1.06x	5.84x	4.46%	7.12TCr
LARSEN & TOUBRO LIMITED	25.13x	1.93x	18.7x	1.24%	5.41TCr
FERROVIAL N.V.	55.22x	4.6x	29.38x	1.67%	4.57TCr
HOCHTIEF AG	32.28x	0.77x	12.79x	1.95%	3.83TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	3.46TCr
EMCOR GROUP, INC.	25.42x	1.65x	15.87x	0.19%	3.31TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	2.87TCr
BOUYGUES SA	14.73x	0.4x	4.44x	4.53%	2.09TCr
Average	29.18x	1.56x	14.30x	2.47%	4.67TCr
Weighted average by Cap.	34.16x	1.84x	16.43x	2.11%