As of 2024-12-13, the Intrinsic Value of Palantir Technologies Inc (PLTR) is
2.29 USD. This Palantir valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.20 USD, the upside of Palantir Technologies Inc is
-96.90%.
The range of the Intrinsic Value is 1.73 - 3.72 USD
Palantir Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
1.73 - 3.72 |
2.29 |
-96.9% |
DCF (Growth 10y) |
2.77 - 6.17 |
3.74 |
-94.9% |
DCF (EBITDA 5y) |
4.15 - 5.69 |
4.88 |
-93.3% |
DCF (EBITDA 10y) |
5.60 - 8.25 |
6.81 |
-90.7% |
Fair Value |
5.23 - 5.23 |
5.23 |
-92.85% |
P/E |
6.00 - 13.04 |
9.57 |
-86.9% |
EV/EBITDA |
3.52 - 7.13 |
5.12 |
-93.0% |
EPV |
(0.32) - (0.51) |
(0.42) |
-100.6% |
DDM - Stable |
1.22 - 3.39 |
2.30 |
-96.9% |
DDM - Multi |
1.30 - 2.92 |
1.81 |
-97.5% |
Palantir Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
166,677.86 |
Beta |
2.66 |
Outstanding shares (mil) |
2,277.02 |
Enterprise Value (mil) |
165,909.16 |
Market risk premium |
4.60% |
Cost of Equity |
12.79% |
Cost of Debt |
5.00% |
WACC |
8.81% |