Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
19.97 USD34.31 USD46.19 USD
+298%
34.31 USDCurrent price is 298.4% above the base model value.
P
TechnologySoftware - InfrastructureUnited States
PLTR.US · Palantir Technologies Inc.
NMS · US · USD
Latest price136.70 USD
30D+3.54%
Vs. base value+1,169%
Research summary
PLTR.US latest organized financial period shows revenue grew +56.18% YoY and net income grew +252% YoY. Current price is about 137 USD, while the model base case is about 10.77 USD; the current price sits +1,169% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue4B USD
Net income2B USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price136.70 USD
Base value10.77 USD
Vs. base+1,169%
Price date2026/04/28
6.70 USD10.77 USD13.99 USD
+1,169%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
6.70 USD10.77 USD13.99 USD
+1,169%
10.77 USDCurrent price is 1169.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth35.1%
Current price implies roughly 35.1% annualized FCF growth.
35.1%Current price implies roughly 35.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
1.98 USD1.98 USD1.98 USD
+6,804%
1.98 USDCurrent price is 6796.9% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 4B USD | 2B USD | 2B USD | 0.63 |
| 2024/12/30 | Annual | 3B USD | 462M USD | 1B USD | 0.19 |
| 2023/12/30 | Annual | 2B USD | 210M USD | 697M USD | 0.09 |
| 2022/12/30 | Annual | 2B USD | -374M USD | 184M USD | -0.18 |
| 2021/12/30 | Annual | 2B USD | -520M USD | 321M USD | -0.27 |
Ad placement