DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Apollo Global Management, Inc. (APO)

Financial Services | Asset Management

Today's Price

$127.91

Today's Fair Value

$161.05 +25.91%

Margin of Safety

+20.58%

Projected Value (5Y)

$259.37 +102.78%

Dividends Paid (5Y)

$10.71

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 38.41% | CAGR (5y): 33.9%

Diluted Shares Growth Rate

Regression: 16.35% | CAGR (5y): 21.71%

Dividend Growth Rate

Regression: -0.71% | CAGR (5y): 0.38%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.41x)

Discount Rate