As of 2025-05-16, the Intrinsic Value of Palantir Technologies Inc (PLTR) is 4.87 USD. This Palantir valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 128.12 USD, the upside of Palantir Technologies Inc is -96.20%.
The range of the Intrinsic Value is 3.54 - 8.47 USD
Based on its market price of 128.12 USD and our intrinsic valuation, Palantir Technologies Inc (PLTR) is overvalued by 96.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.54 - 8.47 | 4.87 | -96.2% |
| DCF (Growth 10y) | 5.48 - 13.27 | 7.59 | -94.1% |
| DCF (EBITDA 5y) | 7.13 - 11.75 | 9.30 | -92.7% |
| DCF (EBITDA 10y) | 9.76 - 17.10 | 13.07 | -89.8% |
| Fair Value | 6.05 - 6.05 | 6.05 | -95.28% |
| P/E | 9.99 - 15.45 | 12.83 | -90.0% |
| EV/EBITDA | 5.50 - 9.47 | 7.74 | -94.0% |
| EPV | 0.81 - 0.93 | 0.87 | -99.3% |
| DDM - Stable | 1.48 - 4.33 | 2.91 | -97.7% |
| DDM - Multi | 2.36 - 5.65 | 3.36 | -97.4% |
| Market Cap (mil) | 302,323.47 |
| Beta | 2.45 |
| Outstanding shares (mil) | 2,359.69 |
| Enterprise Value (mil) | 301,330.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.23% |
| Cost of Debt | 5.00% |
| WACC | 8.50% |