Optional product analytics
With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Bull: Bull ($244.53): AIP becomes the de facto enterprise AI OS, pushing normalized margins beyond 40%.
AIP Commercial Deceleration: AIP adoption stalls against hyperscaler native solutions, normalizing revenue growth significantly below the 30% multi-year requirement.
Palantir is a premier hyper-growth compounder uniquely positioned to capitalize on global enterprise and government AI adoption through its AIP, Gotham, and Foundry platforms. While current valuation multiples price in substantial future success, the company's accelerating revenue growth, robust free cash flow generation, and structural margin expansion driven by operating leverage justify a significant premium.
Palantir is a premier hyper-growth compounder uniquely positioned to capitalize on global enterprise and government AI adoption through its AIP, Gotham, and Foundry platforms. While current valuation multiples price in substantial future success, the company's accelerating revenue growth, robust free cash flow generation, and structural margin expansion driven by operating leverage justify a significant premium.
High switching costs within sticky government and defense ecosystems.
Proprietary AI ontology and integration layers driving data gravity.
Enterprise AI adoption is rapidly transitioning from experimental pilots to production-scale infrastructure.
Hold. Explicit forward earnings compounding accurately overrides the artificial drag of trailing SBC-heavy bases, justifying the premium.
Palantir Technologies Inc. builds and deploys software platforms for the intelligence community to assist in counterterrorism investigations and operations in the United States, the United Kingdom, and internationally. It provides Palantir Gotham integrates with other platforms for defense offerings which enables users to see, understand, and act in the modern battlespace; operations centers to the tactical edge; integrating data from domains and sensors in near real-time; and situational awareness and accelerating operational decision-making, as well as facilitates the hand-off between analysts and operational users, helping operators plan and execute real-world responses to threats that have been identified within the platform. The company also offers Palantir Foundry, a platform that helps organizations operate by creating a central operating system for their data; and allows individual users to integrate and analyze the data they need in one place. In addition, it provides Palantir Apollo, a software that delivers software and updates across the business, as well as enables customers to deploy their software virtually in any environment; and Palantir Artificial Intelligence Platform that provides unified access to open-source, self-hosted, and commercial large language models (LLMs) that can transform structured and unstructured data into LLM-understandable objects and can turn organizations' actions and processes into tools for humans and LLM-driven agents. The company also has a strategic partnership with Ondas Inc. to develop and deploy AI-enabled operational capabilities to scale stratospheric, aerial, and land-based ISR missions. The company was incorporated in 2003 and is headquartered in Aventura, Florida.
The reverse DCF diagnostic indicates that any minor operational stumble will trigger severe multiple compression. The valuation exhibits an extremely high reliance on sustaining >30% top-line growth over a multi-year horizon to justify forward multiples. If AIP's rapid land-and-expand fails to translate into 35%+ normalized operating margins, the thesis structurally breaks.
High switching costs within sticky government and defense ecosystems.
Proprietary AI ontology and integration layers driving data gravity.
AIP's rapid land-and-expand adoption mechanics.
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Unavailable
FCFF DCF remains positive at the base case: base FCFF $1.4B after capex $44.8M, with terminal value at 64.0% of enterprise value. No FCF cliff is projected unless capex/ or materially resets.
If commercial revenue accelerates >40% YoY, the elevated valuation multiple is sustained. If commercial adoption stalls, anticipate immediate and severe reverse DCF multiple compression.
If commercial revenue accelerates >40% YoY, the elevated valuation multiple is sustained. If commercial adoption stalls, anticipate immediate and severe .
Heavy reinvestment phase prioritizing aggressive market share land-grabs over near-term GAAP profitability optimization.
Enterprise AI adoption is rapidly transitioning from experimental pilots to production-scale infrastructure.
IT budget saturation and rationalization potentially capping broad software expenditures.
Heavy reinvestment phase prioritizing aggressive market share land-grabs over near-term GAAP profitability optimization.
Maintain standard allocation. Extreme volatility and high reliance on terminal multiples mandate building positions in tranches.
Trim exposure above $200 or upon any verifiable deterioration of core commercial customer growth metrics.
Hold
We issue a Hold rating. The $150.33 base case fair value captures highly visible commercial momentum and structural operating leverage. While the multiple demands flawless execution, the $244.53 high-case reflects massive asymmetric optionality for this premier hyper-growth compounder.
PLTR is rated Hold at $137.05 versus the reconciled fair value midpoint of $150.33, implying +9.69% upside/downside.
At $137.05, the stock is measured against the final $150.33 midpoint and +9.69% upside/downside, so new capital should respect the report margin-of-safety discipline.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Bear ($70.77): Growth decelerates sharply, multiple compresses, and SBC dilution compounds negatively.
AIP adoption stalls against hyperscaler native solutions, normalizing revenue growth significantly below the 30% multi-year requirement.
Macro environment shifts or reverse DCF expectations falter, punishing the high-multiple valuation despite standard fundamental execution.
Sustained high stock-based compensation and required sales investments prevent operating margins from scaling toward the 35% terminal target.
The five developments that would weaken our investment case.
Palantir's valuation relies heavily on commercial expansion via the Artificial Intelligence Platform. A sequential slowdown in new enterprise client acquisition would signal market saturation or friction against native hyperscaler tools, undermining premium growth expectations and cash flow projections.
Current:Revenue growth was 56.2% for the period ended 2025-12-31.
Alert ifNet new commercial customer additions decline sequentially quarter-over-quarter for two consecutive quarters.
Sustained operating leverage is crucial to validating Palantir's transition from a high-touch consultancy model to a scalable software platform. Falling below target profitability would indicate escalating sales and deployment costs, weakening earnings conversion and compressing the stock's forward valuation multiples.
Current:Operating margin was 31.6% for the period ended 2025-12-31.
Alert ifOperating margin falls below 20.0% for two consecutive quarters.
Excessive stock compensation dilutes common shareholders and obscures true GAAP earnings power. If equity grants remain structurally elevated relative to revenue, per-share intrinsic value is impaired, preventing free cash flow per share from expanding to justify market pricing.
Current:Operating income was $1.41B with 31.6% operating margin for the period ended 2025-12-31.
The current stock price embeds aggressive multi-year compound growth assumptions. A sharp growth deceleration beneath the required baseline would prompt severe multiple compression, as growth-oriented investors reassess Palantir's terminal market addressability and long-term enterprise penetration.
Current:Revenue growth was 56.2% for the period ended 2025-12-31.
Alert ifRevenue growth decelerates below 30.0% year-over-year over two consecutive quarters.
Government contracts provide predictable revenue and high cash conversion that fund commercial market expansion. Delays or scale-backs in federal procurement cycles would create top-line volatility, compress operating cash flow, and diminish the defensive stability of Palantir's core operating model.
Current:Revenue was $4.48B for the period ended 2025-12-31.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Project SBC-adjusted EPS, discount each year's earnings at cost of equity, then add a Gordon-growth terminal value.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and at , then adjust for signed per current share.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Solve for the growth rate that makes the model value equal the report-date share price.
Base ($150.33): 71% Y1 revenue growth, maturing to a 35% terminal operating margin.
If commercial revenue accelerates >40% YoY, the elevated valuation multiple is sustained. If commercial adoption stalls, anticipate immediate and severe reverse DCF multiple compression.
If commercial revenue accelerates >40% YoY, the elevated valuation multiple is sustained. If commercial adoption stalls, anticipate immediate and severe reverse DCF multiple compression.
Warning level: Net new commercial customer additions decline sequentially quarter-over-quarter for two consecutive quarters. Palantir's valuation relies heavily on commercial expansion via the Artificial Intelligence Platform. A sequential slowdown in new enterprise client acquisition would signal market saturation or friction against native hyperscaler tools, undermining premium growth expectations and cash flow projections.
Warning level: Operating margin falls below 20.0% for two consecutive quarters. Sustained operating leverage is crucial to validating Palantir's transition from a high-touch consultancy model to a scalable software platform. Falling below target profitability would indicate escalating sales and deployment costs, weakening earnings conversion and compressing the stock's forward valuation multiples.
Warning level: Stock-based compensation fails to decline below 20.0% of revenue over any trailing twelve-month period. Excessive stock compensation dilutes common shareholders and obscures true GAAP earnings power. If equity grants remain structurally elevated relative to revenue, per-share intrinsic value is impaired, preventing free cash flow per share from expanding to justify market pricing.
Warning level: Revenue growth decelerates below 30.0% year-over-year over two consecutive quarters. The current stock price embeds aggressive multi-year compound growth assumptions. A sharp growth deceleration beneath the required baseline would prompt severe multiple compression, as growth-oriented investors reassess Palantir's terminal market addressability and long-term enterprise penetration.
Warning level: Filed cancellation, delay, or downgrade exceeding $100M in government contract renewals across two consecutive quarters. Government contracts provide predictable revenue and high cash conversion that fund commercial market expansion. Delays or scale-backs in federal procurement cycles would create top-line volatility, compress operating cash flow, and diminish the defensive stability of Palantir's core operating model.
| $2.23B |
| $2.87B |
| $4.48B |
| +32.9% |
| Gross profit | $1.50B | $1.79B | $2.30B | $3.69B | +35.0% |
| Operating income | $-161.2M | $120.0M | $310.4M | $1.41B | — |
| Net income | $-373.7M | $209.8M | $462.2M | $1.63B | — |
| EPS (diluted) | $-0.18 | $0.09 | $0.19 | $0.63 | — |
| EBITDA | $-138.7M | $153.3M | $342.0M | $1.44B | — |
| R&D | $359.7M | $404.6M | $507.9M | $557.7M | +15.7% |
| SG&A | $1.30B | $1.27B | $1.48B | $1.71B | +9.7% |
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| Revenue | 4,475,446,000 |
|---|---|
| Cost of revenue | 789,177,000 |
| Gross profit | 3,686,269,000 |
| Operating expenses | 2,272,254,000 |
| Operating income | 1,414,015,000 |
| Non-operating items and tax | 211,018,000 |
| Net income | 1,625,033,000 |
Point-in-time financial data used in the 2026-05-07 analysis.
| Period | Revenue | EBITDA | Net income | Operating cash flow | Free cash flow | Capex | Depreciation and amortization | Stock-based compensation | Share repurchases | Dividends paid | Net debt issuance | Investing cash flow | Financing cash flow | Beginning cash | Ending cash | Cash and investments | Total debt | Operating margin | ROIC | WACC | ROIC − WACC spread |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-12-31 | — | — | — | — | — | — | — | — | — | — | -200M | — | — | — | — | — | — | — | — | — | — |
| 2022-12-31 | 1.9B | -138.7M | -373.7M | 223.7M | 183.7M | 40M | 22.5M | 564.8M | 0 | — | 0 | — | — | — | — | 2.6B | 249.4M | -8.5% | — | 14.5% | — |
| 2023-12-31 | 2.2B | 153.3M | 209.8M | 712.2M | 697.1M | 15.1M | 33.4M | 475.9M | 0 | — | 0 | — | — | — | — | 831M | 229.4M | 5.4% | — | 14.7% | — |
| 2024-12-31 | 2.9B | 342M | 462.2M | 1.2B | 1.1B | 12.6M | 31.6M | 691.6M | 64.2M | — | — | — | — | — | — | 2.1B | 239.2M | 10.8% | — | 15.0% | — |
| 2025-12-31 | 4.5B | 1.4B | 1.6B | 2.1B | 2.1B | 33.9M | 26.1M | 684M | 75M | — | — | — | — | — | — | 1.4B | 229.3M | 31.6% | — | 12.7% | — |
PLTR trades at 67.4x forward earnings against a peer median of 35.2x; EV/EBITDA of 155.1x against a peer median of 21.0x; 5 peers.
| Accumulate aggressively on broader macro market pullbacks below the $135 technical threshold. |
Alert ifStock-based compensation fails to decline below 20.0% of revenue over any trailing twelve-month period.
| Oracle Corporation |
| 24.2x |
| 8.7x |
| 25.0x |
| 57.6% |
| 32.7% |
| PANW | Palo Alto Networks Inc. | 46.3x | 15.1x | 94.8x | 16.3% | 15.5% |
| CRWD | CrowdStrike Holdings Inc. | 75.9x | 24.8x | -2,450.4x | -4.1% | 1.0% |
