investorscraft@gmail.com

Intrinsic ValueApollo Global Management, Inc. (APOS)

Previous Close$26.36
Intrinsic Value
Upside potential
Previous Close
$26.36

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 revenue model is primarily fee-driven, with management fees from assets under management (AUM) and performance-based incentives, supplemented by carried interest in its investment funds. The company’s market position is strengthened by its scale, with over $500 billion in AUM, and its ability to capitalize on dislocations in credit and equity markets. Apollo’s sector focus spans industries such as financial services, healthcare, and technology, where it identifies undervalued or distressed assets to restructure and monetize. Its competitive edge lies in its integrated platform, which combines proprietary research, operational expertise, and a long-term investment horizon. The firm’s reputation as a disciplined capital allocator has solidified its standing among institutional investors seeking yield and alpha in alternative asset classes.

Revenue Profitability And Efficiency

Apollo reported revenue of $26.1 billion for FY 2024, with net income of $4.5 billion, reflecting strong profitability. The diluted EPS of $7.42 underscores efficient earnings generation, supported by $3.3 billion in operating cash flow. The absence of capital expenditures suggests a capital-light model, with resources allocated primarily toward investment activities rather than fixed assets. This structure enhances cash flow retention and reinvestment capacity.

Earnings Power And Capital Efficiency

The firm’s earnings power is evident in its robust net income and EPS, driven by performance fees and carried interest. Apollo’s capital efficiency is highlighted by its ability to generate substantial cash flow without significant debt, as indicated by zero total debt on the balance sheet. This positions the company to deploy capital opportunistically while maintaining financial flexibility.

Balance Sheet And Financial Health

Apollo’s balance sheet is characterized by $657 million in cash and equivalents, providing liquidity for operations and investments. The lack of debt enhances financial stability, reducing interest expense risk. The firm’s equity-heavy structure aligns with its asset management focus, where liabilities are typically limited to fund-level obligations rather than corporate borrowings.

Growth Trends And Dividend Policy

Growth is supported by Apollo’s expanding AUM and its ability to capitalize on market opportunities. The dividend policy, with $1.86 per share distributed, reflects a commitment to returning capital to shareholders while retaining earnings for reinvestment. This balanced approach aligns with the firm’s long-term value creation strategy.

Valuation And Market Expectations

The market likely values Apollo based on its AUM growth, fee-related earnings, and performance track record. The absence of debt and strong cash flow generation may justify premium multiples, though valuation depends heavily on future fundraising success and investment performance. Investor expectations are anchored in Apollo’s ability to sustain its competitive edge in alternative asset management.

Strategic Advantages And Outlook

Apollo’s strategic advantages include its scale, integrated platform, and expertise in complex transactions. The outlook remains positive, given the firm’s ability to navigate volatile markets and identify high-yield opportunities. Continued expansion into private credit and real assets could further diversify revenue streams and enhance resilience.

Sources

Company filings, investor presentations

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