Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
284.74美元489.28美元658.70美元
-8.38%
489.28美元Current price is close to the base model value.
AP
Communication ServicesAdvertising AgenciesUnited States
APP.US · AppLovin Corporation
NMS · US · USD
Latest price448.29美元
30D-2.26%
Vs. base value+141%
Research summary
APP.US latest organized financial period shows revenue up 16.38% year over year and net income up 111% year over year. Current price is about 448.29美元, while the model base case is about 186.34美元; the price is 141% from the base case. This summary is intended for public-information research and model review.
Key financial trend
Unit: 美元
Revenue54.81亿美元
Net income33.34亿美元
Free cash flow39.71亿美元
Operating cash flow39.71亿美元
Price trend
Price date: 2026/04/23 · Updated: 2026/04/25 07:52
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price448.29美元
Base value186.34美元
Vs. base+141%
Price date2026/04/23
115.93美元186.34美元242.08美元
+141%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
115.93美元186.34美元242.08美元
+141%
186.34美元Current price is 140.6% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
---
-
14.8%当前价格隐含未来 FCF 年化增长约 14.8%。
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
54.10美元54.10美元54.10美元
+729%
54.10美元Current price is 728.6% above the base model value.
Updated: 2026/04/25 07:52
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 33
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 54.81亿美元 | 33.34亿美元 | 39.71亿美元 | 9.75 |
| 2024/12/30 | Annual | 47.09亿美元 | 15.8亿美元 | 20.94亿美元 | 4.53 |
| 2023/12/30 | Annual | 32.83亿美元 | 3.57亿美元 | 10.57亿美元 | 0.98 |
| 2022/12/30 | Annual | 28.17亿美元 | -1.93亿美元 | 4.12亿美元 | -0.52 |
| 2021/12/30 | Annual | 27.93亿美元 | 3,545万美元 | 3.6亿美元 | 0.09 |
Related stocks
View allAd placement