Valuation APi Group Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 05:55:36 02/07/26 am AEST			5-day change	1st Jan Change
41.93 ^USD	-0.99%		-0.24%	+9.38%

24/06	Api Group Insider Sold Shares Worth $297,304, According to a Recent SEC Filing	MT
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

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	18,347	-	-
Change	-	-23.99%	85.24%	21.27%	61%	15.3%	-	-
Enterprise Value (EV) ¹	6,368	6,582	9,998	12,138	17,760	20,193	19,386	18,228
Change	-	3.36%	51.91%	21.4%	46.32%	13.7%	-4%	-5.97%
P/E	-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	1.89x
EV / Revenue	1.62x	1x	1.44x	1.73x	2.24x	2.33x	2.1x	1.88x
EV / EBITDA	15.6x	9.78x	12.8x	13.6x	17.1x	16.9x	14.5x	12.6x
EV / EBIT	19.7x	11.2x	14.5x	14.8x	19x	18.5x	16x	13.9x
EV / FCF	50.1x	34.5x	23.4x	18.2x	26.8x	24.4x	20.4x	15.6x
FCF Yield	1.99%	2.9%	4.28%	5.5%	3.73%	4.09%	4.9%	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	8,674	9,239	9,703
EBITDA ¹	407	673	782	893	1,041	1,192	1,340	1,452
EBIT ¹	324	587	690	820	937	1,090	1,211	1,312
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	42.35	42.35	42.35
Nbr of stocks (in thousands)	336,938	350,860	353,339	412,164	415,906	433,228	-	-
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.($)
API GROUP CORPORATION	37.3x	2.33x	16.93x	-.--%	18.35B
QUANTA SERVICES, INC.	74.36x	3.2x	31.25x	0.06%	108B
VINCI	14.1x	1.12x	6.16x	4.16%	77.39B
COMFORT SYSTEMS USA, INC.	45.94x	5.72x	31.76x	0.15%	69.65B
LARSEN & TOUBRO LIMITED	27.45x	2.08x	20.15x	1.14%	60.29B
FERROVIAL N.V.	58.56x	4.89x	31.34x	1.44%	49.38B
HOCHTIEF AG	37.04x	0.87x	14.79x	1.71%	43.58B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.88x	0.62x	9.91x	1.95%	38.99B
EMCOR GROUP, INC.	28.42x	1.85x	17.82x	0.17%	36.88B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.45x	0.29x	6.17x	6.38%	26.4B
Average	35.85x	2.30x	18.63x	1.72%	52.9B
Weighted average by Cap.	40.72x	2.61x	20.78x	1.52%