Valuation APi Group Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 07:41:17 24/09/26 pm AEST			5-day change	1st Jan Change
33.00 ^EUR	+1.23%		+3.14%	-

18/09	APi Offers 'Attractive Entry Point' Amid Rotation Away From Data Centers, Truist Says	MT
10/09	APi Group Corporation Presents at Jefferies Global Industrials Conference 2026, Sep-09-2026 09:30 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	16,344	-	-
Change	-	-23.99%	85.24%	21.27%	61%	2.71%	-	-
Enterprise Value (EV) ¹	6,368	6,582	9,998	12,138	17,760	18,658	17,803	16,882
Change	-	3.36%	51.91%	21.4%	46.32%	5.06%	-4.58%	-5.17%
P/E	-38.5x	188x	-50.9x	-42.8x	-55.4x	39x	28.8x	24.1x
PBR	2.54x	1.5x	3.28x	3.35x	4.67x	4.31x	3.67x	3.16x
PEG	-	-2x	0x	-1.8x	-2.4x	-0x	0.8x	1.2x
Capitalization / Revenue	1.47x	0.67x	1.18x	1.41x	2.01x	1.82x	1.69x	1.59x
EV / Revenue	1.62x	1x	1.44x	1.73x	2.24x	2.08x	1.84x	1.64x
EV / EBITDA	15.6x	9.78x	12.8x	13.6x	17.1x	15.2x	12.8x	11x
EV / EBIT	19.7x	11.2x	14.5x	14.8x	19x	16.6x	13.9x	11.9x
EV / FCF	50.1x	34.5x	23.4x	18.2x	26.8x	25x	19.9x	17x
FCF Yield	1.99%	2.9%	4.28%	5.5%	3.73%	4%	5.03%	5.9%
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	8,988	9,680	10,311
EBITDA ¹	407	673	782	893	1,041	1,225	1,392	1,533
EBIT ¹	324	587	690	820	937	1,126	1,285	1,419
Net income ¹	-137	29	-161	-224	-288	414.9	579.3	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	37.82	37.82	37.82
Nbr of stocks (in thousands)	336,938	350,860	353,339	412,164	415,906	432,160	-	-
Announcement Date	1/3/22	28/2/23	28/2/24	26/2/25	25/2/26	-	-	-

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.	54.89x	2.53x	24.16x	0.07%	95.45B
VINCI	12.2x	1.05x	5.74x	4.79%	70.02B
COMFORT SYSTEMS USA, INC.	33.47x	4.21x	22.83x	0.2%	57.13B
LARSEN & TOUBRO LIMITED	26.39x	2.03x	19.95x	1.12%	56.41B
FERROVIAL N.V.	50.9x	4.04x	25.58x	1.92%	39.78B
HOCHTIEF AG	27.23x	0.68x	11.26x	2.27%	34.07B
EMCOR GROUP, INC.	22.95x	1.56x	14.44x	0.2%	33.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.61x	0.43x	6.84x	2.8%	29.31B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.35B
Average	28.29x	1.87x	15.18x	2.15%	49.08B
Weighted average by Cap.	31.63x	2.10x	16.69x	1.85%