PLTR · Palantir Technologies Inc.
$112.932026-07-21Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Very High Uncertainty
Bull
$1460
+1192.7% vs market
Base · active
$1388
+1129.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($24 · $1460) Analysts Range ($138 · $230) 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 | $2.2B | — | 5.9% | 6.9% | $122MM | −$270MM | −$147MM | 10.6% | — | 11.6% | $1.1B | $0.08 | — |
| 2024.Q4 | $2.2B | 0.0% | 5.9% | 4.3% | $126MM | −$191MM | −$65MM | 11.7% | — | 12.8% | $914MM | $0.08 | — |
| 2025.Q1 | $2.9B | 28.8% | 11.9% | 3.7% | $328MM | −$182MM | $146MM | 11.4% | — | 28.2% | $1.4B | $0.18 | — |
| 2025.Q4 | $2.9B | 0.0% | 11.9% | 1.5% | $335MM | −$393MM | −$58MM | 11.9% | — | 20.7% | $1.8B | $0.18 | — |
| 2026.Q1 | $5.2B | 82.3% | 41.8% | 1.4% | $2.2B | −$486MM | $1.7B | 11.1% | — | 114.9% | $1.9B | $0.89 | 132.9 |
| italics below = DCF projection · 10yr Rev CAGR: 62.8% |
| 2027.Q1 | $9.0B | +72.7% | 35.5% | 3.3% | $3.1B | −$448MM | $2.6B | 10.7% | $2.4B | 143.4% | $2.4B | $1.10 | 102.7 |
| 2028.Q1 | $13.1B | +45.0% | 33.3% | 5.1% | $4.1B | −$521MM | $3.6B | 10.5% | $3.0B | 156.4% | $2.9B | $1.47 | 76.8 |
| 2029.Q1 | $21.8B | +66.9% | 36.0% | 7.0% | $7.3B | −$1.2B | $6.1B | 10.3% | $4.5B | 207.7% | $4.1B | $2.59 | 43.6 |
| 2030.Q1 | $45.3B | +107.4% | 37.5% | 8.8% | $15.5B | −$3.6B | $11.8B | 10.1% | $8.0B | 259.9% | $7.8B | $5.49 | 20.6 |
| 2031.Q1 | $99.7B | +120.4% | 37.5% | 10.7% | $33.4B | −$9.5B | $23.9B | 9.8% | $14.7B | 266.8% | $17.3B | $11.86 | 9.5 |
|
| Term. Yr+ | $710.7B | 4.1% | 74.7% | 20.0% | $424.9B | −$73.8B | $351.0B | 8.6% | $3079.1B | 23.6% | — | — | — |
Active scenario IV: $1388 (+1129.0% vs market)