Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
375.99 USD650.66 USD878.67 USD
-82.95%
650.66 USDCurrent price is 83% below the base model value.
A
Financial ServicesAsset ManagementUnited States
ARES.US · Ares Management Corporation
NYQ · US · USD
Latest price110.93 USD
30D-10.53%
Vs. base value+32.5%
Research summary
ARES.US latest organized financial period shows revenue grew +44.19% YoY and net income grew +13.72% YoY. Current price is about 111 USD, while the model base case is about 83.69 USD; the current price sits +32.5% 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
Revenue6B USD
Net income527M USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price110.93 USD
Base value83.69 USD
Vs. base+32.5%
Price date2026/04/28
52.22 USD83.69 USD108.49 USD
+32.55%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
52.22 USD83.69 USD108.49 USD
+32.55%
83.69 USDCurrent price is 32.6% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-7.4%
Current price implies roughly -7.4% annualized FCF growth.
-7.4%Current price implies roughly -7.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
34.40 USD34.40 USD34.40 USD
+222%
34.40 USDCurrent price is 222.4% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 6B USD | 527M USD | 3B USD | - |
| 2024/12/30 | Annual | 4B USD | 464M USD | 3B USD | 2.04 |
| 2023/12/30 | Annual | 4B USD | 474M USD | -300M USD | 2.42 |
| 2022/12/30 | Annual | 3B USD | 168M USD | -770M USD | 0.87 |
| 2021/12/30 | Annual | - | - | - | 2.15 |
Ad placement