DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

APi Group Corporation (APG)

Industrials | Engineering & Construction

Today's Price

$45.16

Today's Fair Value

$19.53 -56.75%

Margin of Safety

-131.23%

Projected Value (5Y)

$31.45 -30.36%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.91% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 15.18% | CAGR (5y): 10.34%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 26.85x)

Discount Rate