APO

$126.08

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 9.59% trendline growth.
Want to create your own valuation? Create a free account.
$467.70

With 20% Margin of Safety (MoS):

$374.16
196.76% upside
Fundamental Score
71
BullishWeighted across 6 signals
DCF Discount
196.8% discount to price
100
FCF Yield
3.5% trailing FCF yield
38
ROIC vs WACC
ROIC vs WACC unavailable
50
Net Debt / FCF
Net cash position
100
Buybacks
Share count growing
30
FCF CAGR (5Y)
18.1% 5Y FCF CAGR
100
Strengths: DCF Discount, Net Debt / FCF. Concerns: FCF Yield, Buybacks.
Narrative Score
55
Weak
Weighted across 6 recent drivers · Last 30 days-4 vs previous · +1 new driversVs 6-Month Baseline: Average (44th pct)
Trend: StableConfidence: 100%Updated: 3h ago
Sources: 75 (News 70 · Analyst 5)
Drivers
49 news sentiment+0.4
17 regulatory scrutiny+0.1
3 legal risk-0.0
Earnings beat+0.0
Analyst upgrades+0.0
4 analyst reiterations0.0
Other Metrics
P/E17.6
Profit Margin15.4%
Owner Earnings$5.57b
One Dollar Premise27.00%
Debt/Equity19.37
Current Ratio0.80
PEG0.587
Free Cash Flow (in millions)
2006200720082009201020112012201320142015201620172018201920202021202220232024
-$1,818$863$210$124-$212$765$277$1,033-$367$589$622$817$829$1,122-$1,557$1,129$3,992$6,322$2,573
How Intrinziq Estimates Fair Value

Intrinziq estimates Apollo Global Management, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Apollo Global Management, Inc.Financial Services

Apollo Global Management, Inc. is a private equity firm specializing in investments in credit, private equity and real estate markets. The firm's private equity investments include traditional buyouts, recapitalization, distressed buyouts and debt investments in real estate, corporate partner buyouts, distressed asset, corporate carve-outs, middle market, growth capital, turnaround, bridge, corporate restructuring, special situation, acquisition, and industry consolidation transactions. The firm provides its services to endowment and sovereign wealth funds, as well as other institutional and individual investors. It manages client focused portfolios. The firm launches and manages hedge funds for its clients. It also manages real estate funds and private equity funds for its clients. The firm invests in the fixed income and alternative investment markets across the globe. Its fixed income investments include income-oriented senior loans, bonds, collateralized loan obligations, structured credit, opportunistic credit, non-performing loans, distressed debt, mezzanine debt, and value oriented fixed income securities. The firm seeks to invest in chemicals, commodities, consumer and retail, oil and gas, metals, mining, agriculture, commodities, distribution and transportation, financial and business services, manufacturing and industrial, media distribution, cable, entertainment and leisure, telecom, technology, natural resources, energy, packaging and materials, and satellite and wireless industries. It seeks to invest in companies based in across Africa, North America with a focus on United States, and Europe. The firm also makes investments outside North America, primarily in Western Europe and Asia. It employs a combination of contrarian, value, and distressed strategies to make its investments. The firm seeks to make investments in the range of $10 million and $1500 million. The firm seeks to invest in companies with Enterprise value between $750 million to $2500 million. The firm conducts an in-house research to create its investment portfolio. It seeks to acquire minority and majority positions in its portfolio companies. Apollo Global Management, Inc. was founded in 1990 and is headquartered in New York, New York with additional offices in North America, Asia and Europe.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.
Apollo Global Management, Inc. (APO) Intrinsic Value & DCF Valuation | Intrinziq