Valuation APi Group Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 03:47:09 2026-07-07 pm EDT			5-day change	1st Jan Change
35.90 ^EUR	-1.37%		+3.35%	+12.80%

Jul. 02	APi Closes WTech Acquisition, Raises 2026 Guidance	MT
Jul. 02	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	18,555	-	-
Change	-	-23.99%	85.24%	21.27%	61%	16.61%	-	-
Enterprise Value (EV) ¹	6,368	6,582	9,998	12,138	17,760	20,401	19,594	18,436
Change	-	3.36%	51.91%	21.4%	46.32%	14.87%	-3.96%	-5.91%
P/E	-38.5x	188x	-50.9x	-42.8x	-55.4x	37.6x	28.4x	24.1x
PBR	2.54x	1.5x	3.28x	3.35x	4.67x	4.72x	4.03x	3.59x
PEG	-	-2x	0x	-1.8x	-2.4x	-0x	0.9x	1.3x
Capitalization / Revenue	1.47x	0.67x	1.18x	1.41x	2.01x	2.13x	2x	1.9x
EV / Revenue	1.62x	1x	1.44x	1.73x	2.24x	2.35x	2.11x	1.89x
EV / EBITDA	15.6x	9.78x	12.8x	13.6x	17.1x	17.1x	14.6x	12.6x
EV / EBIT	19.7x	11.2x	14.5x	14.8x	19x	18.7x	16.1x	14x
EV / FCF	50.1x	34.5x	23.4x	18.2x	26.8x	24.7x	20.6x	15.8x
FCF Yield	1.99%	2.9%	4.28%	5.5%	3.73%	4.05%	4.85%	6.34%
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	42.83	42.83	42.83
Nbr of stocks (in thousands)	336,938	350,860	353,339	412,164	415,906	433,228	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
QUANTA SERVICES, INC.	69.61x	3x	29.33x	0.06%	101B
VINCI	13.84x	1.11x	6.09x	4.24%	75.8B
COMFORT SYSTEMS USA, INC.	41.56x	5.16x	28.67x	0.16%	63.02B
LARSEN & TOUBRO LIMITED	26.76x	2.03x	19.72x	1.16%	58.26B
FERROVIAL N.V.	58.5x	4.85x	31.1x	1.48%	48.84B
HOCHTIEF AG	36.34x	0.85x	14.46x	1.75%	42.73B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.92x	0.57x	9.12x	2.03%	37.57B
EMCOR GROUP, INC.	26.96x	1.75x	16.86x	0.18%	34.99B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.65x	0.29x	6.25x	6.11%	27.55B
Average	34.24x	2.18x	17.95x	1.91%	54.43B
Weighted average by Cap.	38.52x	2.44x	19.64x	1.64%