investorscraft@gmail.com

Intrinsic Value of AppLovin Corporation (APP)

Previous Close$335.10
Intrinsic Value
Upside potential
Previous Close
$335.10

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

AppLovin Corporation operates in the mobile technology and digital advertising sector, specializing in software solutions that optimize app discovery, monetization, and user engagement. The company generates revenue primarily through its advertising platform, which connects app developers with advertisers to drive targeted user acquisition and in-app monetization. Its core products include the AppDiscovery platform, MAX mediation tool, and a suite of AI-driven analytics, positioning it as a key enabler for mobile app growth. AppLovin serves a global clientele, leveraging machine learning to enhance ad performance and maximize return on investment for developers. The company competes in a dynamic and fragmented market, contending with major players like Google and Meta, but distinguishes itself through proprietary technology and a developer-centric approach. Its market position is reinforced by strategic acquisitions, such as the purchase of MoPub from Twitter, which expanded its mediation capabilities and advertiser reach. AppLovin’s ability to adapt to privacy-centric advertising trends, such as Apple’s ATT framework, further underscores its resilience and innovation in a rapidly evolving industry.

Revenue Profitability And Efficiency

AppLovin reported revenue of $4.71 billion for FY 2024, with net income reaching $1.58 billion, reflecting strong profitability. Diluted EPS stood at $4.53, indicating robust earnings per share growth. Operating cash flow was $2.10 billion, demonstrating efficient cash generation, while capital expenditures remained minimal at -$4.78 million, highlighting capital-light operations. These metrics underscore the company’s ability to monetize its platform effectively while maintaining operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income margin of approximately 33.5%, driven by scalable technology and recurring revenue streams. Capital efficiency is further demonstrated by its strong operating cash flow conversion, which supports reinvestment in growth initiatives and debt management. With minimal capex requirements, AppLovin allocates resources toward R&D and strategic acquisitions to sustain competitive advantages.

Balance Sheet And Financial Health

AppLovin’s balance sheet shows $741.41 million in cash and equivalents, providing liquidity for operations and strategic moves. Total debt stands at $3.56 billion, which is manageable given the company’s cash flow generation. The absence of dividends suggests a focus on reinvesting profits into growth, aligning with its capital-light, high-margin business model. Financial health appears stable, with sufficient liquidity to meet obligations and pursue opportunities.

Growth Trends And Dividend Policy

AppLovin’s revenue and profitability trends reflect strong growth, likely fueled by expansion in mobile advertising and AI-driven optimization tools. The company does not pay dividends, opting instead to reinvest earnings into technology and market expansion. This aligns with its growth-oriented strategy, targeting increased market share and innovation in a competitive digital advertising landscape.

Valuation And Market Expectations

The market likely values AppLovin based on its high-growth potential, profitability, and leadership in mobile ad tech. With a diluted EPS of $4.53 and strong cash flow, investors may anticipate sustained performance, though competition and regulatory risks in digital advertising could influence valuation multiples. The company’s ability to innovate and adapt will be critical to meeting market expectations.

Strategic Advantages And Outlook

AppLovin’s strategic advantages include its AI-powered platform, developer partnerships, and agility in navigating industry shifts like privacy regulations. The outlook remains positive, supported by secular growth in mobile advertising and the company’s ability to monetize app ecosystems efficiently. However, competition and macroeconomic factors could pose challenges, requiring continued innovation and execution to maintain momentum.

Sources

Company filings (10-K), 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