Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
284.74 USD489.28 USD658.70 USD
-11.17%
489.28 USDCurrent price is 11.2% below the base model value.
A
Communication ServicesAdvertising AgenciesUnited States
APP.US · AppLovin Corporation
NMS · US · USD
Latest price434.65 USD
30D+0.89%
Vs. base value+133%
Research summary
APP.US latest organized financial period shows revenue grew +16.38% YoY and net income grew +111% YoY. Current price is about 435 USD, while the model base case is about 186 USD; the current price sits +133% 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
Revenue5B USD
Net income3B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price434.65 USD
Base value186.34 USD
Vs. base+133%
Price date2026/04/28
115.93 USD186.34 USD242.08 USD
+133%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
115.93 USD186.34 USD242.08 USD
+133%
186.34 USDCurrent price is 133.3% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth14.4%
Current price implies roughly 14.4% annualized FCF growth.
14.4%Current price implies roughly 14.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
54.10 USD54.10 USD54.10 USD
+703%
54.10 USDCurrent price is 703.4% above the base model value.
Updated: 2026/04/29 07:21
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 | 5B USD | 3B USD | 4B USD | 9.75 |
| 2024/12/30 | Annual | 5B USD | 2B USD | 2B USD | 4.53 |
| 2023/12/30 | Annual | 3B USD | 357M USD | 1B USD | 0.98 |
| 2022/12/30 | Annual | 3B USD | -193M USD | 412M USD | -0.52 |
| 2021/12/30 | Annual | 3B USD | 35M USD | 360M USD | 0.09 |
Ad placement