Valuation AppLovin Corporation Toronto S.E.

Stocks

Market Closed - Toronto S.E. 20:59:59 21/10/2026 BST			5-day change	1st Jan Change
8.380 ^CAD	-1.99%		+2.20%	-61.75%

10-21	AI Boom Boosts Fortunes of Several Tech Leaders as Elon Musk Leads Gains, BestBrokers.com Says	MT
10-16	Intercontinental Exchange-Backed OKXICE Says 9 Companies Object to Tokenized Stock Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,274	3,914	13,382	108,675	227,721	89,653	-	-
Change	-	-88.9%	241.9%	712.11%	109.54%	-60.63%	-	-
Enterprise Value (EV) ¹	36,981	6,045	16,000	111,442	228,747	88,301	84,006	78,263
Change	-	-83.65%	164.68%	596.49%	105.26%	-61.4%	-4.86%	-6.84%
P/E	1,047x	-20.3x	40.7x	71.5x	69.1x	17.1x	13.5x	10.8x
PBR	16.5x	2.07x	10.8x	101x	107x	18.8x	10.3x	6.4x
PEG	-	0x	-0x	0x	1x	0.3x	0.5x	0.4x
Capitalization / Revenue	12.6x	1.39x	4.08x	23.1x	41.5x	11.1x	8.8x	7.22x
EV / Revenue	13.2x	2.15x	4.87x	23.7x	41.7x	10.9x	8.25x	6.3x
EV / EBITDA	50.9x	5.69x	10.6x	41x	50.7x	13x	9.86x	7.51x
EV / EBIT	247x	-126x	24.7x	59.5x	55.1x	13.9x	10.5x	8.03x
EV / FCF	103x	15.6x	15.1x	53.7x	57.9x	17x	12.5x	9.8x
FCF Yield	0.97%	6.4%	6.61%	1.86%	1.73%	5.88%	7.97%	10.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.09	-0.52	0.98	4.53	9.75	15.64	19.89	24.78
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,793	2,817	3,283	4,709	5,481	8,088	10,188	12,421
EBITDA ¹	726.8	1,063	1,503	2,720	4,512	6,789	8,522	10,423
EBIT ¹	150	-47.79	648.2	1,873	4,152	6,342	8,002	9,745
Net income ¹	31.7	-192.7	354.9	1,577	3,334	5,260	6,661	8,268
Net Debt ¹	1,707	2,131	2,619	2,768	1,026	-1,352	-5,647	-11,390
Reference price ²	94.26	10.53	39.85	323.83	673.82	267.90	267.90	267.90
Nbr of stocks (in thousands)	374,221	371,690	335,802	335,592	337,955	334,651	-	-
Announcement Date	16/02/22	08/02/23	14/02/24	12/02/25	11/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	26.98x	9.96x	16.27x	0.73%	3,949B
PALANTIR TECHNOLOGIES INC.	124.16x	54.9x	89.41x	-.--%	463B
ORACLE CORPORATION	19.74x	5.69x	9.91x	1.52%	398B
PALO ALTO NETWORKS, INC.	215.9x	19.21x	56.23x	-.--%	278B
SAP SE	28.68x	5.72x	18.02x	1.33%	261B
CROWDSTRIKE HOLDINGS, INC.	2273.7x	37.97x	124.22x	-.--%	233B
SERVICENOW, INC.	94.85x	9.41x	25.19x	-.--%	155B
FORTINET, INC.	55.4x	14.87x	39.18x	-.--%	125B
ADOBE INC.	14.07x	3.74x	7.83x	-.--%	99.92B
Average	317.05x	17.94x	42.92x	0.4%	662.53B
Weighted average by Cap.	132.99x	14.49x	28.26x	0.64%