As of 2025-05-23, the Intrinsic Value of Applovin Corp (APP) is 170.52 USD. This APP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 351.47 USD, the upside of Applovin Corp is -51.50%.
The range of the Intrinsic Value is 124.11 - 274.45 USD
Based on its market price of 351.47 USD and our intrinsic valuation, Applovin Corp (APP) is overvalued by 51.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 124.11 - 274.45 | 170.52 | -51.5% |
| DCF (Growth 10y) | 184.94 - 392.31 | 249.40 | -29.0% |
| DCF (EBITDA 5y) | 328.07 - 422.25 | 386.60 | 10.0% |
| DCF (EBITDA 10y) | 398.17 - 551.56 | 484.40 | 37.8% |
| Fair Value | 28.37 - 28.37 | 28.37 | -91.93% |
| P/E | 197.24 - 312.86 | 266.36 | -24.2% |
| EV/EBITDA | 286.82 - 347.92 | 310.25 | -11.7% |
| EPV | 25.90 - 35.18 | 30.54 | -91.3% |
| DDM - Stable | 51.47 - 146.09 | 98.78 | -71.9% |
| DDM - Multi | 92.09 - 204.93 | 127.28 | -63.8% |
| Market Cap (mil) | 118,923.39 |
| Beta | 4.02 |
| Outstanding shares (mil) | 338.36 |
| Enterprise Value (mil) | 122,082.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.61% |
| Cost of Debt | 5.46% |
| WACC | 9.48% |