|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38.76 USD | -0.83% |
|
-5.90% | +1.33% |
| 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 |
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 | 16,935 | - | - |
| Change | - | -23.99% | 85.24% | 21.27% | 61% | 6.42% | - | - |
| Enterprise Value (EV) 1 | 6,368 | 6,582 | 9,998 | 12,138 | 17,760 | 18,963 | 18,159 | 17,669 |
| Change | - | 3.36% | 51.91% | 21.4% | 46.32% | 6.78% | -4.24% | -2.7% |
| P/E | -38.5x | 188x | -50.9x | -42.8x | -55.4x | 32.3x | 24.9x | 21.7x |
| PBR | 2.54x | 1.5x | 3.28x | 3.35x | 4.67x | 4.34x | 3.74x | 3.25x |
| PEG | - | -2x | 0x | -1.8x | -2.4x | -0x | 0.8x | 1.5x |
| Capitalization / Revenue | 1.47x | 0.67x | 1.18x | 1.41x | 2.01x | 1.93x | 1.8x | 1.71x |
| EV / Revenue | 1.62x | 1x | 1.44x | 1.73x | 2.24x | 2.16x | 1.93x | 1.78x |
| EV / EBITDA | 15.6x | 9.78x | 12.8x | 13.6x | 17.1x | 15.7x | 13.3x | 11.9x |
| EV / EBIT | 19.7x | 11.2x | 14.5x | 14.8x | 19x | 18.2x | 15.5x | 13.2x |
| EV / FCF | 50.1x | 34.5x | 23.4x | 18.2x | 26.8x | 23.9x | 19.8x | 15.4x |
| FCF Yield | 1.99% | 2.9% | 4.28% | 5.5% | 3.73% | 4.19% | 5.05% | 6.5% |
| 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 | 39.09 | 39.09 | 39.09 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 32.3x | 2.16x | 15.75x | -.--% | 1.69TCr | |
| 66.16x | 2.86x | 27.93x | 0.07% | 9.59TCr | |
| 13.16x | 1.06x | 5.84x | 4.46% | 7.14TCr | |
| 41.1x | 5.04x | 27.94x | 0.16% | 6.23TCr | |
| 25.49x | 1.95x | 18.92x | 1.22% | 5.5TCr | |
| 55.31x | 4.6x | 29.41x | 1.67% | 4.58TCr | |
| 33.72x | 0.8x | 13.38x | 1.88% | 3.98TCr | |
| 27.93x | 0.54x | 8.69x | 2.14% | 3.57TCr | |
| 25.95x | 1.68x | 16.22x | 0.18% | 3.38TCr | |
| 4.77x | 0.3x | 5.79x | 5.98% | 2.83TCr | |
| Average | 32.59x | 2.10x | 16.99x | 1.78% | 4.85TCr | |
| Weighted average by Cap. | 36.46x | 2.34x | 18.66x | 1.66% |
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
- Valuation APi Group Corporation
Select your edition
All financial news and data tailored to specific country editions
