APO · Apollo Global Management, Inc.
$118.292026-07-21Sector: Financial Services; Industry: Asset Management; Sub-Industry: Asset Management & Custody Banks
Intrinsic Value Range Comparison · Mulya.ai
Bull
$707
+497.7% vs market
Base · active
$610
+415.6% vs market
Bear
$549
+364.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($549 · $707) Analysts Range ($142 · $165) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $32.6B | — | 18.8% | 0.0% | $6.9B | $14.4B | $21.3B | 9.8% | — | 0.0% | −$158.4B | $8.20 | — |
| 2024.Q4 | $32.6B | 0.0% | 18.8% | 14.3% | $5.3B | $44.9B | $50.2B | 11.5% | — | 0.0% | −$178.1B | $8.20 | — |
| 2025.Q1 | $26.1B | -20.0% | 31.8% | 13.7% | $7.2B | $65.8B | $72.9B | 10.4% | — | 0.0% | −$187.9B | $7.44 | — |
| 2025.Q4 | $26.1B | 0.0% | 31.8% | 10.4% | $7.4B | $7.8B | $15.3B | 11.8% | — | 0.0% | −$211.4B | $7.44 | — |
| 2026.Q1 | $29.7B | 13.7% | 31.1% | 32.9% | $6.2B | $12.3B | $18.5B | 9.9% | — | 0.0% | −$219.0B | $3.61 | 7.6 |
| italics below = DCF projection · 10yr Rev CAGR: 6.1% |
| 2027.Q1 | $24.0B | +-19.2% | 31.1% | 31.6% | $5.1B | $0MM | $5.1B | 10.3% | $4.6B | 0.0% | −$219.0B | $8.56 | 13.8 |
| 2028.Q1 | $27.5B | +14.8% | 31.9% | 30.4% | $6.1B | −$1.5B | $4.6B | 10.2% | $3.8B | 0.0% | −$217.5B | $10.27 | 11.5 |
| 2029.Q1 | $31.3B | +13.5% | 32.7% | 29.1% | $7.2B | −$1.6B | $5.7B | 10.0% | $4.2B | 0.0% | −$216.0B | $12.17 | 9.7 |
| 2030.Q1 | $35.0B | +12.1% | 33.5% | 27.8% | $8.5B | −$1.6B | $6.8B | 9.8% | $4.7B | 0.0% | −$214.3B | $14.23 | 8.3 |
| 2031.Q1 | $38.8B | +10.8% | 35.1% | 26.5% | $10.0B | −$1.7B | $8.3B | 9.6% | $5.2B | 0.0% | −$212.7B | $16.82 | 7.0 |
|
| Term. Yr+ | $56.1B | 4.1% | 35.1% | 20.0% | $15.7B | −$7.5B | $8.2B | 8.6% | $73.5B | 8.6% | — | — | — |
Active scenario IV: $610 (+415.6% vs market)