FMP
AppLovin Corporation
APP
NASDAQ
AppLovin Corporation engages in building a software-based platform for mobile app developers to enhance the marketing and monetization of their apps in the United States and internationally. The company's software solutions include AppDiscovery, a marketing software solution, which matches advertiser demand with publisher supply through auctions; Adjust, an analytics platform that helps marketers grow their mobile apps with solutions for measuring, optimizing campaigns, and protecting user data; and MAX, an in-app bidding software that optimizes the value of an app's advertising inventory by running a real-time competitive auction. Its business clients include various advertisers, publishers, internet platforms, and others. The company was incorporated in 2011 and is headquartered in Palo Alto, California.
249.95 USD
-13.88 (-5.55%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
1.45B
2.79B
2.82B
3.28B
4.71B
6.51B
9.01B
12.47B
17.24B
23.85B
Revenue %
-
92.48
0.86
16.54
43.44
38.33
38.33
38.33
38.33
Operating Cash Flow
222.88M
361.85M
412.77M
1.06B
2.1B
1.56B
2.16B
2.99B
4.13B
5.72B
Operating Cash Flow %
15.36
12.96
14.65
32.33
44.57
23.97
23.97
23.97
23.97
Cap Ex
-3.24M
-5.46M
-6.61M
-4.25M
-4.78M
-11.52M
-15.93M
-22.04M
-30.49M
-42.18M
Cap Ex %
-0.22
-0.2
-0.23
-0.13
-0.1
-0.18
-0.18
-0.18
-0.18
Free Cash Flow
219.64M
356.39M
406.16M
1.06B
2.09B
1.55B
2.14B
2.97B
4.1B
5.68B
Weighted Average Cost Of Capital
Price
249.95
Beta
Diluted Shares Outstanding
347.81M
Costof Debt
8.95
Tax Rate
After Tax Cost Of Debt
8.95
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
3.56B
Total Equity
86.93B
Total Capital
90.49B
Debt Weighting
3.93
Equity Weighting
96.07
Wacc
15.15
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
1.45B
2.79B
2.82B
3.28B
4.71B
6.51B
9.01B
12.47B
17.24B
23.85B
Operating Cash Flow
222.88M
361.85M
412.77M
1.06B
2.1B
1.56B
2.16B
2.99B
4.13B
5.72B
Cap Ex
-3.24M
-5.46M
-6.61M
-4.25M
-4.78M
-11.52M
-15.93M
-22.04M
-30.49M
-42.18M
Free Cash Flow
219.64M
356.39M
406.16M
1.06B
2.09B
1.55B
2.14B
2.97B
4.1B
5.68B
Wacc
15.15
15.15
15.15
15.15
15.15
Pv Lfcf
1.35B
1.62B
1.94B
2.33B
2.8B
Sum Pv Lfcf
10.04B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
15.15
Free Cash Flow T1
5.79B
Terminal Value
44.02B
Present Terminal Value
21.74B
Intrinsic Value
Enterprise Value
31.78B
Net Debt
2.81B
Equity Value
28.97B
Diluted Shares Outstanding
347.81M
Equity Value Per Share
83.28
Projected DCF
83.28 -2.001%
