Valuation APi Group Corporation CBOE

Stocks

End-of-day quote CBOE			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

09-17	APi Offers 'Attractive Entry Point' Amid Rotation Away From Data Centers, Truist Says	MT
09-09	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	17,291	-	-
Change	-	-23.99%	85.24%	21.27%	61%	8.66%	-	-
Enterprise Value (EV) ¹	6,368	6,582	9,998	12,138	17,760	19,604	18,749	17,829
Change	-	3.36%	51.91%	21.4%	46.32%	10.39%	-4.36%	-4.91%
P/E	-38.5x	188x	-50.9x	-42.8x	-55.4x	41.3x	30.5x	25.4x
PBR	2.54x	1.5x	3.28x	3.35x	4.67x	4.56x	3.88x	3.34x
PEG	-	-2x	0x	-1.8x	-2.4x	-0x	0.9x	1.3x
Capitalization / Revenue	1.47x	0.67x	1.18x	1.41x	2.01x	1.92x	1.79x	1.68x
EV / Revenue	1.62x	1x	1.44x	1.73x	2.24x	2.18x	1.94x	1.73x
EV / EBITDA	15.6x	9.78x	12.8x	13.6x	17.1x	16x	13.5x	11.6x
EV / EBIT	19.7x	11.2x	14.5x	14.8x	19x	17.4x	14.6x	12.6x
EV / FCF	50.1x	34.5x	23.4x	18.2x	26.8x	26.3x	21x	17.9x
FCF Yield	1.99%	2.9%	4.28%	5.5%	3.73%	3.81%	4.77%	5.58%
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	40.01	40.01	40.01
Nbr of stocks (in thousands)	336,938	350,860	353,339	412,164	415,906	432,160	-	-
Announcement Date	3/1/22	2/28/23	2/28/24	2/26/25	2/25/26	-	-	-

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.	55.44x	2.56x	24.44x	0.07%	96.6B
VINCI	11.77x	1.02x	5.58x	4.96%	67.3B
COMFORT SYSTEMS USA, INC.	34.05x	4.28x	23.25x	0.2%	58.12B
LARSEN & TOUBRO LIMITED	25.23x	1.95x	19.22x	1.17%	53.88B
FERROVIAL N.V.	49.42x	3.97x	25.09x	1.96%	38.91B
EMCOR GROUP, INC.	23.03x	1.57x	14.49x	0.2%	33.28B
HOCHTIEF AG	26.55x	0.67x	10.98x	2.32%	33.1B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.42x	6.71x	2.86%	28.65B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.73B
Average	28.01x	1.86x	15.08x	2.15%	48.51B
Weighted average by Cap.	31.63x	2.11x	16.71x	1.85%