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 18,856 - -
Change - -23.99% 85.24% 21.27% 61% 18.5% - -
Enterprise Value (EV) 1 6,368 6,582 9,998 12,138 17,760 21,737 20,886 19,932
Change - 3.36% 51.91% 21.4% 46.32% 22.4% -3.91% -4.57%
P/E -38.5x 188x -50.9x -42.8x -55.4x 42x 30.2x 30.2x
PBR 2.54x 1.5x 3.28x 3.35x 4.67x 5.45x 4.57x 3.89x
PEG - -2x 0x -1.8x -2.4x -0x 0.8x 227.51x
Capitalization / Revenue 1.47x 0.67x 1.18x 1.41x 2.01x 2.04x 1.88x 1.77x
EV / Revenue 1.62x 1x 1.44x 1.73x 2.24x 2.35x 2.08x 1.87x
EV / EBITDA 15.6x 9.78x 12.8x 13.6x 17.1x 17.4x 14.5x 12.4x
EV / EBIT 19.7x 11.2x 14.5x 14.8x 19x 18.9x 15.8x 13.6x
EV / FCF 50.1x 34.5x 23.4x 18.2x 26.8x 28x 22.6x 18.5x
FCF Yield 1.99% 2.9% 4.28% 5.5% 3.73% 3.57% 4.42% 5.41%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.4467 0.0667 -0.4533 -0.56 -0.69 1.078 1.499 1.501
Distribution rate - - - - - - - -
Net sales 1 3,940 6,558 6,928 7,018 7,911 9,232 10,038 10,681
EBITDA 1 407 673 782 893 1,041 1,248 1,439 1,604
EBIT 1 324 587 690 820 937 1,148 1,326 1,468
Net income 1 -137 29 -161 -224 -288 384.6 588.6 679.4
Net Debt 1 579 2,182 1,848 2,254 1,847 2,881 2,030 1,076
Reference price 2 17.18 12.54 23.07 23.98 38.26 45.30 45.30 45.30
Nbr of stocks (in thousands) 3,36,938 3,50,860 3,53,339 4,12,164 4,15,906 4,25,258 - -
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.($)
41.14x2.35x17.4x-.--% 1.89TCr
48.47x2.36x22.8x0.07% 9.35TCr
12.06x1.03x5.68x4.83% 6.72TCr
25.68x1.96x19.84x1.15% 5.59TCr
24.28x2.96x16.44x0.27% 4.31TCr
52.73x4.13x25.87x1.78% 4.08TCr
25.86x0.64x10.58x2.41% 3.14TCr
19.68x1.38x12.36x0.22% 2.98TCr
6.02x0.34x6.84x4.82% 2.89TCr
21.6x0.4x6.43x2.82% 2.69TCr
Average 27.75x 1.76x 14.42x 1.84% 4.36TCr
Weighted average by Cap. 29.58x 1.88x 15.55x 1.78%

Y-o-Y evolution of P/E

Valuation ratios - P/E - APi Group Corporation

Historical PBR trend

Valuation ratios - PBR - APi Group Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - APi Group Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - APi Group Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - APi Group Corporation
  1. Stock Market
  2. Stocks
  3. APG Stock
  4. Valuation APi Group Corporation