APG
APi Group Corp
Price:  
45.72 
USD
Volume:  
2,813,164.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APG Intrinsic Value

10.10 %
Upside

What is the intrinsic value of APG?

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

Is APG undervalued or overvalued?

Based on its market price of 45.72 USD and our intrinsic valuation, APi Group Corp (APG) is undervalued by 10.10%.

45.72 USD
Stock Price
50.35 USD
Intrinsic Value
Intrinsic Value Details

APG Intrinsic Value - Valuation Summary

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%

APG Intrinsic Value - Key Valuation Metrics

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%