Valuation APi Group Corporation

Stocks

Market Closed - NYSE Other stock markets 06:02:14 03/07/26 am AEST			5-day change	1st Jan Change
41.98 ^USD	+0.48%		+2.02%	+9.72%

03/07	APi Closes WTech Acquisition, Raises 2026 Guidance	MT
02/07	APi Group Corporation Raises Earnings Guidance for the Full Year 2026	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	18,187	-	-
Change	-	-23.99%	85.24%	21.27%	61%	14.29%	-	-
Enterprise Value (EV) ¹	6,368	6,582	9,998	12,138	17,760	20,032	19,225	18,068
Change	-	3.36%	51.91%	21.4%	46.32%	12.8%	-4.03%	-6.02%
P/E	-38.5x	188x	-50.9x	-42.8x	-55.4x	36.9x	27.9x	23.6x
PBR	2.54x	1.5x	3.28x	3.35x	4.67x	4.63x	3.95x	3.52x
PEG	-	-2x	0x	-1.8x	-2.4x	-0x	0.9x	1.3x
Capitalization / Revenue	1.47x	0.67x	1.18x	1.41x	2.01x	2.09x	1.96x	1.87x
EV / Revenue	1.62x	1x	1.44x	1.73x	2.24x	2.3x	2.07x	1.85x
EV / EBITDA	15.6x	9.78x	12.8x	13.6x	17.1x	16.8x	14.3x	12.4x
EV / EBIT	19.7x	11.2x	14.5x	14.8x	19x	18.3x	15.8x	13.7x
EV / FCF	50.1x	34.5x	23.4x	18.2x	26.8x	24.2x	20.2x	15.5x
FCF Yield	1.99%	2.9%	4.28%	5.5%	3.73%	4.13%	4.94%	6.47%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.4467	0.0667	-0.4533	-0.56	-0.69	1.138	1.506	1.78
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,940	6,558	6,928	7,018	7,911	8,697	9,283	9,748
EBITDA ¹	407	673	782	893	1,041	1,194	1,342	1,458
EBIT ¹	324	587	690	820	937	1,093	1,218	1,320
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	41.98	41.98	41.98
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	36.9x	2.3x	16.78x	-.--%	18.19B
QUANTA SERVICES, INC.	69.02x	2.98x	29.09x	0.07%	100B
VINCI	14.12x	1.12x	6.17x	4.15%	77.54B
COMFORT SYSTEMS USA, INC.	40.36x	5.01x	27.82x	0.17%	61.2B
LARSEN & TOUBRO LIMITED	26.67x	2.03x	19.67x	1.17%	58.18B
FERROVIAL N.V.	59.33x	4.91x	31.48x	1.46%	49.62B
HOCHTIEF AG	36.53x	0.86x	14.53x	1.74%	43.03B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.01x	0.58x	9.15x	2.02%	37.77B
EMCOR GROUP, INC.	26.53x	1.72x	16.57x	0.18%	34.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.59x	0.29x	6.23x	6.18%	27.27B
Average	34.41x	2.18x	17.75x	1.71%	50.75B
Weighted average by Cap.	38.22x	2.41x	19.35x	1.59%