Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
307.55 USD532.22 USD718.73 USD
-76.87%
532.22 USDCurrent price is 76.9% below the base model value.
A
US
APO.US · Apollo Global Management, Inc.
US · US
Latest price123.11 USD
30D-5.26%
Vs. base value-69.5%
Research summary
APO.US latest organized financial period shows revenue grew +22.73% YoY and net income declined -23.71% YoY. Current price is about 123 USD, while the model base case is about 404 USD; the current price sits -69.5% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue32B USD
Net income3B USD
Free cash flow7B USD
Operating cash flow7B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price123.11 USD
Base value404.09 USD
Vs. base-69.5%
Price date2026/04/29
239.07 USD404.09 USD539.16 USD
-69.53%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
170.58 USD275.96 USD359.58 USD
-55.39%
275.96 USDCurrent price is 55.4% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-3.3%
Current price implies roughly -3.3% annualized FCF growth.
-3.3%Current price implies roughly -3.3% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 32B USD | 3B USD | - | 7B USD | 5.54 | - |
| 2024/12/31 | Annual | 26B USD | 5B USD | - | 3B USD | 7.33 | - |
| 2023/12/31 | Annual | 33B USD | 5B USD | - | 6B USD | 8.28 | - |
| 2022/12/31 | Annual | 11B USD | -3B USD | - | 4B USD | -5.57 | - |
| 2021/12/31 | Annual | 6B USD | 2B USD | - | 1B USD | 7.32 | - |
Ad placement