APP AppLovin Corporation
Communication Services
Price
$327.51
Intrinsic value
$131.42
Buy price
$105.13
Discount
-149.2%
DCF walkthrough
Near-term growth (g1)12.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $4,527,589,000.00
- Total debt
- $3,515,072,000.00
- Cash & STI
- $3,053,306,112.00
- Shares out.
- 337,031,000
Overvalued
Intrinsic value$131.42
Buy price (with MOS)$105.13
Current price$327.51
Discount to intrinsic value-149.2%
7-step quality scorecard
ROE quality
HIGH_DISTORTED- Average ROE
- 79.9%
- Current ROE
- 156.2%
- Minimum ROE
- -10.1%
Debt quality
LEVERAGED- Debt / Equity
- 1.65x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.03x
Technical chart
Confluence: DOWNTREND (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- sector_default_fallback
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 7.9%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.