Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
310.46 USD537.25 USD725.53 USD
-77.09%
537.25 USDCurrent price is 77.1% below the base model value.
A
Financial ServicesAsset ManagementUnited States
APO.US · Apollo Global Management, Inc.
NYQ · US · USD
Latest price123.11 USD
30D-15%
Vs. base value+15.7%
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 106 USD; the current price sits +15.7% 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
Revenue32B USD
Net income3B USD
Free cash flow7B USD
Operating cash flow7B 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 price123.11 USD
Base value106.38 USD
Vs. base+15.7%
Price date2026/04/28
106.38 USD106.38 USD106.38 USD
+15.73%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
88.09 USD82.33 USD103.23 USD
+49.53%
82.33 USDCurrent price is 49.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-3.4%
Current price implies roughly -3.4% annualized FCF growth.
-3.4%Current price implies roughly -3.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
106.38 USD106.38 USD106.38 USD
+15.73%
106.38 USDCurrent price is 15.7% 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 | 32B USD | 3B USD | 7B USD | - |
| 2024/12/30 | Annual | 26B USD | 5B USD | 3B USD | 7.33 |
| 2023/12/30 | Annual | 33B USD | 5B USD | 6B USD | 8.49 |
| 2022/12/30 | Annual | 11B USD | -2B USD | 4B USD | -3.43 |
| 2021/12/30 | Annual | - | - | - | 7.32 |
Ad placement