Valuation APi Group Corporation

Stocks

Market Closed - NYSE Other stock markets 06:00:03 11/07/26 am AEST			5-day change	1st Jan Change
41.36 ^USD	-0.65%		-1.48%	+8.10%

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	17,918	-	-
Change	-	-23.99%	85.24%	21.27%	61%	12.6%	-	-
Enterprise Value (EV) ¹	6,368	6,582	9,998	12,138	17,760	19,650	18,851	17,799
Change	-	3.36%	51.91%	21.4%	46.32%	10.65%	-4.07%	-5.58%
P/E	-38.5x	188x	-50.9x	-42.8x	-55.4x	36.4x	27.5x	23.2x
PBR	2.54x	1.5x	3.28x	3.35x	4.67x	4.59x	3.97x	3.46x
PEG	-	-2x	0x	-1.8x	-2.4x	-0x	0.8x	1.3x
Capitalization / Revenue	1.47x	0.67x	1.18x	1.41x	2.01x	2.06x	1.93x	1.84x
EV / Revenue	1.62x	1x	1.44x	1.73x	2.24x	2.25x	2.03x	1.83x
EV / EBITDA	15.6x	9.78x	12.8x	13.6x	17.1x	16.4x	14x	12.2x
EV / EBIT	19.7x	11.2x	14.5x	14.8x	19x	18.8x	16.1x	13.5x
EV / FCF	50.1x	34.5x	23.4x	18.2x	26.8x	23.8x	19.9x	15.2x
FCF Yield	1.99%	2.9%	4.28%	5.5%	3.73%	4.21%	5.04%	6.56%
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	8,717	9,299	9,748
EBITDA ¹	407	673	782	893	1,041	1,195	1,345	1,458
EBIT ¹	324	587	690	820	937	1,048	1,171	1,320
Net income ¹	-137	29	-161	-224	-288	444.6	600.2	791.6
Net Debt ¹	579	2,182	1,848	2,254	1,847	1,732	932.5	-118.9
Reference price ²	17.18	12.54	23.07	23.98	38.26	41.36	41.36	41.36
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	36.35x	2.25x	16.44x	-.--%	17.92B
QUANTA SERVICES, INC.	68.18x	2.94x	28.76x	0.07%	98.82B
VINCI	13.19x	1.07x	5.86x	4.46%	72.11B
COMFORT SYSTEMS USA, INC.	40.7x	4.99x	27.66x	0.17%	61.72B
LARSEN & TOUBRO LIMITED	26.14x	1.99x	19.33x	1.19%	56.93B
FERROVIAL N.V.	56.3x	4.68x	29.95x	1.61%	46.79B
HOCHTIEF AG	33.26x	0.78x	13.22x	1.91%	39.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.67x	0.55x	8.86x	2.1%	36.38B
EMCOR GROUP, INC.	26.77x	1.73x	16.73x	0.18%	34.74B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.71x	0.3x	6.27x	6.03%	27.97B
Average	33.43x	2.13x	17.31x	1.77%	49.25B
Weighted average by Cap.	37.32x	2.37x	19.01x	1.64%