First Time Loading...

Palantir Technologies Inc
NYSE:PLTR

Watchlist Manager
Palantir Technologies Inc Logo
Palantir Technologies Inc
NYSE:PLTR
Watchlist
Price: 25.08 USD 2.7% Market Closed
Updated: Mar 1, 2024

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Mar 1, 2024.

Estimated DCF Value of one PLTR stock is 8.84 USD. Compared to the current market price of 25.08 USD, the stock is Overvalued by 65%.

PLTR DCF Value
Base Case
8.84 USD
Overvaluation 65%
DCF Value
Price
Worst Case
Base Case
Best Case
8.84
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 8.84 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 4.2B USD. The present value of the terminal value is 11.4B USD. The total present value equals 15.6B USD.

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 15.6B USD
+ Cash & Equivalents 831m USD
+ Investments 2.8B USD
Firm Value 19.3B USD
- Minority Interest 85.4m USD
Equity Value 19.2B USD
/ Shares Outstanding 2.2B
PLTR DCF Value 8.84 USD
Overvalued by 65%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
2.7B 7.9B
Operating Income
867.7m 2B
FCFF
827.4m 1.5B

See Also

Discover More

What is the DCF value of one PLTR stock?

Estimated DCF Value of one PLTR stock is 8.84 USD. Compared to the current market price of 25.08 USD, the stock is Overvalued by 65%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Palantir Technologies Inc's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 15.6B USD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 8.84 USD per share.

//