Previous Close | $147.18 |
Intrinsic Value | $1,875.02 |
Upside potential | +1,174% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |