DCF Calculator

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

Apollo Global Management, Inc. (APOS)

Financial Services | Asset Management

Today's Price

$25.33

Today's Fair Value

$41.11 +62.3%

Margin of Safety

+38.38%

Projected Value (5Y)

$66.21 +161.39%

Dividends Paid (5Y)

$16.68

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% | CAGR (5y): 33.59%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.48x)

Discount Rate