|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 489.09 USD | -2.38% |
|
+1.73% | -27.77% |
| 05-15 | Lone Pine Capital dissolves share stake in Microsoft, Amazon, reports in Alphabet | RE |
| 05-15 | Coatue Management dissolves share stake in AMD; cuts in Amazon, Alphabet | RE |
Company Valuation: AppLovin Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 35,274 | 3,914 | 13,382 | 108,675 | 227,721 | 168,306 | - | - |
| Change | - | -88.9% | 241.9% | 712.11% | 109.54% | -26.09% | - | - |
| Enterprise Value (EV) 1 | 36,981 | 6,045 | 16,000 | 111,442 | 228,747 | 165,765 | 160,081 | 153,028 |
| Change | - | -83.65% | 164.68% | 596.49% | 105.26% | -27.53% | -3.43% | -4.41% |
| P/E ratio | 1,047x | -20.3x | 40.7x | 71.5x | 69.1x | 31.2x | 23.9x | 18.8x |
| PBR | 16.5x | 2.07x | 10.8x | 101x | 107x | 34.4x | 17.5x | 10.5x |
| PEG | - | 0x | -0x | 0x | 1x | 0.5x | 0.8x | 0.7x |
| Capitalization / Revenue | 12.6x | 1.39x | 4.08x | 23.1x | 41.5x | 20.5x | 15.9x | 12.6x |
| EV / Revenue | 13.2x | 2.15x | 4.87x | 23.7x | 41.7x | 20.2x | 15.1x | 11.5x |
| EV / EBITDA | 50.9x | 5.69x | 10.6x | 41x | 50.7x | 24x | 17.9x | 13.5x |
| EV / EBIT | 247x | -126x | 24.7x | 59.5x | 55.1x | 26.2x | 19.3x | 14.8x |
| EV / FCF | 103x | 15.6x | 15.1x | 53.7x | 57.9x | 29.7x | 22.5x | 16.5x |
| FCF Yield | 0.97% | 6.4% | 6.61% | 1.86% | 1.73% | 3.36% | 4.45% | 6.07% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.09 | -0.52 | 0.98 | 4.53 | 9.75 | 16.08 | 20.93 | 26.59 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,793 | 2,817 | 3,283 | 4,709 | 5,481 | 8,201 | 10,593 | 13,353 |
| EBITDA 1 | 726.8 | 1,063 | 1,503 | 2,720 | 4,512 | 6,904 | 8,961 | 11,324 |
| EBIT 1 | 150 | -47.79 | 648.2 | 1,873 | 4,152 | 6,327 | 8,289 | 10,370 |
| Net income 1 | 31.7 | -192.7 | 354.9 | 1,577 | 3,334 | 5,409 | 7,016 | 8,919 |
| Net Debt 1 | 1,707 | 2,131 | 2,619 | 2,768 | 1,026 | -2,541 | -8,225 | -15,278 |
| Reference price 2 | 94.26 | 10.53 | 39.85 | 323.83 | 673.82 | 501.00 | 501.00 | 501.00 |
| Nbr of stocks (in thousands) | 374,221 | 371,690 | 335,802 | 335,592 | 337,955 | 335,940 | - | - |
| Announcement Date | 16/02/22 | 08/02/23 | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.16x | 20.21x | 24.01x | -.--% | 168B | |
| 13.56x | 3.75x | 7.86x | -.--% | 100B | |
| 35.85x | 5.79x | 16.19x | 0.38% | 50.31B | |
| 29.36x | 5.98x | 14.58x | -.--% | 49.96B | |
| 19.76x | 4.8x | 12.24x | 1.05% | 32.38B | |
| 28.03x | 2.66x | 7.99x | -.--% | 31.21B | |
| 15.87x | 6.39x | 12.9x | -.--% | 16.39B | |
| 34.71x | 2.3x | 13.38x | -.--% | 14.52B | |
| 73.12x | 4.55x | 18.61x | -.--% | 9.71B | |
| 31.19x | - | - | 3.89% | 8.17B | |
| Average | 31.26x | 6.27x | 14.20x | 0.53% | 48.11B | |
| Weighted average by Cap. | 27.26x | 10.12x | 16.08x | 0.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- APP Stock
- Valuation AppLovin Corporation
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition