As of 2025-05-23, the Intrinsic Value of APi Group Corp (APG) is 50.35 USD. This APG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.72 USD, the upside of APi Group Corp is 10.10%.
The range of the Intrinsic Value is 35.94 - 80.40 USD
Based on its market price of 45.72 USD and our intrinsic valuation, APi Group Corp (APG) is undervalued by 10.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.94 - 80.40 | 50.35 | 10.1% |
| DCF (Growth 10y) | 41.02 - 83.98 | 55.09 | 20.5% |
| DCF (EBITDA 5y) | 44.89 - 54.31 | 49.36 | 8.0% |
| DCF (EBITDA 10y) | 50.69 - 64.98 | 57.34 | 25.4% |
| Fair Value | 21.72 - 21.72 | 21.72 | -52.49% |
| P/E | 23.06 - 45.72 | 36.43 | -20.3% |
| EV/EBITDA | 31.52 - 44.29 | 36.89 | -19.3% |
| EPV | 13.02 - 18.76 | 15.89 | -65.2% |
| DDM - Stable | 6.58 - 16.63 | 11.61 | -74.6% |
| DDM - Multi | 23.20 - 46.25 | 30.97 | -32.3% |
| Market Cap (mil) | 12,628.78 |
| Beta | 1.22 |
| Outstanding shares (mil) | 276.22 |
| Enterprise Value (mil) | 15,205.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.47% |
| Cost of Debt | 5.72% |
| WACC | 9.36% |