As of 2024-12-11, the Intrinsic Value of APi Group Corp (APG) is
46.38 USD. This APG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.20 USD, the upside of APi Group Corp is
18.30%.
The range of the Intrinsic Value is 31.46 - 80.55 USD
46.38 USD
Intrinsic Value
APG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.46 - 80.55 |
46.38 |
18.3% |
| DCF (Growth 10y) |
49.02 - 115.92 |
69.51 |
77.3% |
| DCF (EBITDA 5y) |
52.79 - 63.77 |
58.20 |
48.5% |
| DCF (EBITDA 10y) |
69.38 - 93.05 |
80.47 |
105.3% |
| Fair Value |
3.78 - 3.78 |
3.78 |
-90.34% |
| P/E |
25.19 - 35.50 |
30.99 |
-21.0% |
| EV/EBITDA |
26.77 - 42.10 |
34.58 |
-11.8% |
| EPV |
6.08 - 11.82 |
8.95 |
-77.2% |
| DDM - Stable |
5.02 - 13.78 |
9.40 |
-76.0% |
| DDM - Multi |
25.02 - 54.56 |
34.44 |
-12.1% |
APG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,771.38 |
| Beta |
1.43 |
| Outstanding shares (mil) |
274.78 |
| Enterprise Value (mil) |
13,418.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.25% |
| Cost of Debt |
5.40% |
| WACC |
9.96% |