investorscraft@gmail.com

Intrinsic ValueAPi Group Corporation (APG)

Previous Close$34.88
Intrinsic Value
Upside potential
Previous Close
$34.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

APi Group Corporation operates as a global leader in commercial and industrial services, specializing in safety, specialty, and infrastructure solutions. The company serves a diverse clientele across industries such as energy, construction, and healthcare, providing critical services including fire protection, HVAC, and mechanical contracting. APi Group’s revenue model is driven by long-term contracts, recurring maintenance services, and project-based work, ensuring stable cash flows while capitalizing on infrastructure modernization trends. Its market position is reinforced by strategic acquisitions, which expand its geographic footprint and service capabilities, positioning it as a consolidator in a fragmented industry. The company’s focus on high-margin specialty services and operational efficiency further strengthens its competitive edge in a sector where technical expertise and reliability are paramount.

Revenue Profitability And Efficiency

APi Group reported revenue of $7.02 billion for FY 2024, reflecting its broad service portfolio and contract-driven growth. Net income stood at $250 million, though diluted EPS was negative at -$0.84, likely due to one-time charges or acquisition-related costs. Operating cash flow of $620 million underscores strong operational execution, while capital expenditures of $84 million indicate disciplined reinvestment. The company’s ability to convert revenue into cash highlights its efficiency in managing working capital and project cycles.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings and recurring revenue streams, though the negative EPS suggests temporary headwinds. Operating cash flow coverage of capital expenditures (7.4x) demonstrates robust capital efficiency. APi Group’s focus on high-return acquisitions and organic growth initiatives aligns with its strategy to enhance margins and scale profitably in a competitive market.

Balance Sheet And Financial Health

APi Group maintains a solid liquidity position with $499 million in cash and equivalents, though total debt of $3.04 billion indicates leverage. The balance sheet reflects its acquisitive growth strategy, with debt likely funding recent expansions. The company’s ability to generate strong operating cash flow provides flexibility to service debt and invest in growth, but monitoring leverage ratios will be critical for long-term financial health.

Growth Trends And Dividend Policy

Growth is driven by organic expansion in core markets and strategic acquisitions, with revenue trends reflecting steady demand for infrastructure and safety services. The company does not currently pay a dividend, opting to reinvest cash flows into growth initiatives and debt reduction. This aligns with its focus on scaling operations and enhancing shareholder value through capital appreciation rather than yield.

Valuation And Market Expectations

APi Group’s valuation likely reflects its position as a consolidator in a fragmented industry, with investors pricing in future growth from acquisitions and operational synergies. The negative EPS may weigh on near-term multiples, but strong cash flow generation and market positioning could support a premium as execution improves. Market expectations hinge on the company’s ability to integrate acquisitions and sustain margin expansion.

Strategic Advantages And Outlook

APi Group’s strategic advantages include its diversified service offerings, recurring revenue model, and acquisition-driven scale. The outlook is positive, supported by infrastructure spending trends and demand for safety solutions. Execution risks include integration of acquisitions and managing leverage, but the company’s track record and industry tailwinds position it for sustained growth in the medium to long term.

Sources

Company filings, CIK 0001796209

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount