Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
21.79 USD37.70 USD50.92 USD
+263%
37.70 USDCurrent price is 262.6% above the base model value.
P
US
PLTR.US · Palantir Technologies Inc.
US · US
Latest price136.70 USD
30D-24.21%
Vs. base value+1,058%
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 11.81 USD; the current price sits +1,058% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price136.70 USD
Base value11.81 USD
Vs. base+1,058%
Price date2026/04/29
7.30 USD11.81 USD15.39 USD
+1,057%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
7.30 USD11.81 USD15.39 USD
+1,057%
11.81 USDCurrent price is 1057.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth33.6%
Current price implies roughly 33.6% annualized FCF growth.
33.6%Current price implies roughly 33.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
2.09 USD2.09 USD2.09 USD
+6,441%
2.09 USDCurrent price is 6433.9% above the base model value.
Updated: 2026/04/29 15:22
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.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2020/12/31 | Asset impairment | Impairment | -1M USD | Medium |
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 | 4B USD | 2B USD | - | 2B USD | 0.63 | - |
| 2024/12/31 | Annual | 3B USD | 462M USD | - | 1B USD | 0.19 | - |
| 2023/12/31 | Annual | 2B USD | 210M USD | - | 697M USD | 0.09 | - |
| 2022/12/31 | Annual | 2B USD | -374M USD | - | 184M USD | -0.18 | - |
| 2021/12/31 | Annual | 2B USD | -520M USD | - | 321M USD | -0.27 | - |
Ad placement