investorscraft@gmail.com

Intrinsic Value of Apollo Global Management, Inc. (APO)

Previous Close$147.18
Intrinsic Value
Upside potential
Previous Close
$147.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Apollo Global Management, Inc. is a leading global alternative investment manager specializing in private equity, credit, and real assets. The firm operates across a diversified portfolio, leveraging its deep industry expertise to generate value through active management and strategic acquisitions. Apollo’s core revenue model is driven by management fees, performance fees, and investment income, with a focus on long-term capital appreciation for its institutional and individual investors. The company’s market position is reinforced by its scale, with over $500 billion in assets under management, and its ability to identify undervalued opportunities in complex markets. Apollo’s credit business, in particular, stands out for its opportunistic approach, often targeting distressed or non-traditional assets where its proprietary insights provide a competitive edge. The firm’s real assets segment further diversifies its revenue streams, spanning infrastructure, renewable energy, and other tangible investments. Apollo’s reputation as a disciplined capital allocator and its global footprint position it as a key player in the alternative investment landscape, competing with peers like Blackstone and KKR.

Revenue Profitability And Efficiency

Apollo reported $26.1 billion in revenue for FY 2024, with net income of $4.6 billion, reflecting a robust profit margin of approximately 17.5%. The firm’s diluted EPS of $9.54 underscores its earnings power, supported by $3.3 billion in operating cash flow. Notably, Apollo operates with minimal capital expenditures, highlighting its asset-light business model and efficient capital deployment.

Earnings Power And Capital Efficiency

The firm’s earnings are driven by a combination of stable management fees and performance-based incentives, which align with investor returns. Apollo’s capital efficiency is evident in its ability to generate significant cash flow without substantial reinvestment needs, allowing for flexible capital allocation across its investment strategies and shareholder returns.

Balance Sheet And Financial Health

Apollo maintains a strong balance sheet with $16.2 billion in cash and equivalents, providing ample liquidity for opportunistic investments. Total debt of $10.6 billion is manageable relative to its cash position and earnings capacity, reflecting a conservative leverage profile. The firm’s financial health is further supported by its diversified revenue streams and disciplined risk management practices.

Growth Trends And Dividend Policy

Apollo has demonstrated consistent growth in assets under management and fee-related earnings, driven by organic expansion and strategic acquisitions. The firm’s dividend policy, with a payout of $2.03 per share, reflects its commitment to returning capital to shareholders while retaining sufficient funds for growth initiatives. This balanced approach aligns with its long-term value creation strategy.

Valuation And Market Expectations

Apollo’s valuation reflects its premium positioning in the alternative asset management sector, trading at multiples that account for its growth prospects and fee-earning potential. Market expectations are anchored on the firm’s ability to sustain high-margin performance fees and expand its credit and real assets platforms, which are seen as key drivers of future earnings.

Strategic Advantages And Outlook

Apollo’s strategic advantages include its deep industry expertise, global scale, and ability to capitalize on market dislocations. The firm’s outlook remains positive, supported by strong demand for alternative investments and its track record of delivering superior risk-adjusted returns. Continued focus on innovation and diversification is expected to sustain its competitive edge in the evolving financial landscape.

Sources

10-K, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount