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

$115.84

Today's Fair Value

$160.40 +38.47%

Margin of Safety

+27.78%

Projected Value (5Y)

$258.33 +123.01%

Dividends Paid (5Y)

$10.70

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: -0.72% | CAGR (5y): 0.38%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.4x)

Discount Rate