Avec votre autorisation, nous utilisons une analyse limitée et respectueuse de la vie privée pour comprendre les parcours de recherche utiles. Nous n’utilisons ni traceurs publicitaires ni enregistrement de session. Vous pouvez modifier ce choix dans les préférences. Consultez la Politique de confidentialité.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
APP — frequently asked questions
Is AppLovin Corporation overvalued?
In our latest published analysis dated 2026-10-18, APP trades close to fair value. The price recorded at analysis is 266 USD versus our fair value of 271 USD; the high endpoint is presented separately as potential value of 345 USD. That implies roughly 1.7% upside to fair value at that date.
Our latest published report, analyzed 2026-10-18, gives APP a fair value of 271 USD and a potential value of 345 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for AppLovin Corporation's archetype; it is a dated research output, not a live price.
Should I buy APP now?
Our latest published rating for APP, analyzed 2026-10-18, is Hold. AppLovin Corporation trades close to fair value at the analysis-date price of 266 USD versus fair value of 271 USD; potential value is 345 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for APP?
The dedicated bear-case section in our report analyzed 2026-10-18 documents AppLovin Corporation's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is APP's rating?
Our latest published rating for APP, analyzed 2026-10-18, is Hold, with a published moat assessment of 8/10 (Narrow). It reflects our fair value of 271 USD, the potential value of 345 USD, and the price recorded at analysis (266 USD).
Affichage de la source anglaise pendant la traduction
Ce rapport n'a pas encore été traduit. Actualisez dans quelques minutes une fois que la file d'attente de traduction aura rattrapé son retard.
§1 RésuméEN
Réponse en 30 secondesHold
Prix par rapport à la valeur
Cours
$266.13
Juste valeur
$270.62
Valeur potentielle
$345.02
Au
2026-10-16
Pourquoi le scénario peut fonctionner
Scaling AppLovin Ads Manager across non-gaming web e-commerce advertisers via data and analytics partnerships represents the largest structural growth catalyst, unlocking a total addressable market multiple times larger than mobile gaming without requiring incremental physical capital.
Ce qui changerait notre avis
Operating system gatekeeper attribution restriction or mobile ecosystem contraction (e.g.
AppLovin Corporation demonstrates exceptional algorithmic monetization efficiency and elite cash conversion powered by its Axon 2 engine, but shares are fully valued near intrinsic fair value, supporting a Hold rating.
AppLovin Corporation (APP) has established itself as an ad tech compounder, leveraging its proprietary Axon 2 recommendation engine and MAX mediation SDK to dominate programmatic in-app mobile game advertising. In FY2025, consolidated revenue expanded 70.0% to $5,480.72M, generating $4,151.91M in operating income for an operating margin of 75.75%. This performance stems from an asset-light cloud software architecture where FY2025 were only $28.32M (0.52% of revenue), allowing over 90% of operating profits to flow into .
At the share price of $266.13 as of October 16, 2026, the stock trades at an implied return of 1.69% to Fair value, fully justifying a Hold recommendation. While near-term execution remains strong—with Q3 2026 revenue guided at $2.06B to $2.09B (46% to 48% YoY growth) —the valuation leaves no margin of safety against potential mobile gaming download softness or mobile OS platform gatekeeper risks.3
Our house Fair value reflects our disciplined modeling of long-term EBIT margin normalization by FY2030 and a sustainable perpetual growth rate, contrasting with sell-side extrapolation of unconstrained hyper-growth and permanent margin expansion. Existing shareholders should maintain positions to participate in ongoing free cash flow generation and share repurchases, while new capital deployment should be withheld until market pullbacks provide a wider margin of safety.
FY2025 operating income of $4,151.91M on $28.32M in CapEx generates exceptional free cash flow and industry-leading returns on invested capital.
Structural Expansion into Non-Gaming Web Advertisers
AppLovin Ads Manager allows performance e-commerce merchants to tap into mobile ad inventory via analytics integrations, expanding addressable revenue beyond gaming.4
Recommandation maison
With the shares trading at $266.13 as of $266.13 (as of 2026-10-16) against Fair value of $270.62 (implied upside of 1.7%), AppLovin is fully valued, warranting a Hold rating. Existing investors should hold positions to compound through free cash flow generation, while new capital should wait for a wider margin of safety.
Présentation de l’entreprise
AppLovin Corporation is a software and ad tech platform that provides monetization, marketing, and programmatic advertising solutions to mobile app developers and digital performance advertisers. Its primary software products include the MAX in-app bidding mediation tool and the Axon recommendation engine, an advanced machine learning platform that matches digital advertising demand with mobile application inventory in real time.
The company operates primarily through its software platform, delivering auctions and targeted user acquisition tools for mobile game publishers, while expanding into web e-commerce advertisers via AppLovin Ads Manager. Geographically, AppLovin generates a balanced revenue profile, with international markets contributing $2,653.47M (48.4%) and the United States contributing $2,827.25M (51.6%) of total revenue in FY2025.
§2 Cas baissierEN
Under a severe stress test combining mobile game installation declines (YoY drops of 10% to 15%), intensified Android competition from Google Play native installs, and elevated AI model training and inference compute costs exceeding $0.15 per dollar of incremental revenue, AppLovin's 5-year revenue CAGR would decelerate to 10%-12% while annual operating margin compresses from 75.75% toward ~65%. Concurrently, terminal valuation multiples would contract toward peer levels of 12.2x to 14.4x forward earnings, driving intrinsic fair value toward the lower valuation boundary of $205.99.
Mobile gaming app ecosystem download fatigue and publisher cost inflation restrict marketing budgets
Intensified Android competition and gatekeeper attribution constraints limit pricing power
Escalating AI training and inference compute expenditures compress operating margins
In the bear case, mobile gaming app store policy restrictions, developer cost-per-install inflation, and download fatigue constrain publisher advertising budgets, slowing top-line expansion. Simultaneously, intensified competition on Android from native app store solutions and higher artificial intelligence model training and inference expenses compress operating margins and trigger valuation multiple contraction. This downside path would be confirmed by consecutive quarters of decelerating organic platform revenue and rising incremental compute costs relative to ad volume.
Comment cette thèse peut échouer
Mobile Gaming App Ecosystem Contraction and CPI Shock
Analyst questions indicate mobile app downloads have dropped 10% to 15% YoY and game publishers face rising CPI inflation and waning ROAS. If developer marketing budgets contract sharply, organic revenue growth will collapse below the thesis threshold of 15%, generating an estimated -25.5% fair value impact.4
FV impact
-9.2%
Revenue and EPS growth 10 points lower for five years
Trigger
Within 6 months
Signaux d'alerte précoce à surveiller
Les cinq évolutions qui affaibliraient notre thèse d’investissement.
AppLovin's competitive moat is evaluated as Narrow with an 8.0 score, grounded in the two-sided network effects of its Axon 2 algorithmic engine and the software integration switching costs of its MAX mediation platform. By positioning itself at the monetization auction layer for mobile game developers, AppLovin captures proprietary in-app engagement data that feeds Axon 2's predictive machine learning models. As conversion precision increases, advertiser return on ad spend improves, driving larger ad spend through the network and reinforcing publisher dependency on MAX.
Switching costs provide strong secondary defensibility. Integrating an ad mediation software development kit into a live mobile gaming application requires substantial engineering resources and testing. Game publishers exhibit reluctance to rip and replace mediation infrastructure that reliably maximizes fill rates and daily ad revenue. This defensibility is reflected in AppLovin's FY2025 operating margin of 75.75%, which dramatically exceeds programmatic ad tech peers such as The Trade Desk at 14.2% and content publishers like Electronic Arts at 25.9%.
However, the moat remains constrained to Narrow rather than Wide due to platform gatekeeper exposure. AppLovin operates within mobile operating system ecosystems governed by Apple and Google. Historical operating system privacy policy revisions demonstrate that platform gatekeepers can alter ad attribution frameworks, device identifier access, or store fee structures with limited recourse for third-party ad networks. Furthermore, Google Play's native presence on Android creates an inherently contestable bidding environment. Consequently, structural advantages support a 5-to-10 year competitive advantage period rather than a perpetual franchise.
01Two-Sided Network Effects — Axon 2 recommendation engine continuously optimizes bid pricing and ad conversion in real time across mobile publishers, attracting larger advertiser budgets that in turn increase publisher monetization yield. Outsized growth across twelve consecutive quarters has been directly powered by iterative core model improvements.Wide
02Software Integration and Switching Costs — MAX mediation SDK is integrated directly into publisher mobile applications to conduct real-time programmatic ad auctions, creating high technical inertia, developer workflow friction, and switching costs.Wide
03Proprietary Algorithmic Intangibles — Proprietary neural network models and real-time ad conversion targeting algorithms deliver superior return on ad spend (ROAS) across mobile gaming inventory and mid-market web performance advertisers.Moderate
Menaces connues pour l'avantage
Menace
Gravité
Calendrier
Atténuation
Mobile operating system gatekeepers introducing additional attribution constraints or ad-tracking restrictions on iOS or Android.
high
12 to 24 months
Continuous advancement of Axon 2 contextual modeling and expanding direct merchant demand via AppLovin Ads Manager for web e-commerce.
Intensified native ad mediation competition from Google Play on Android mobile devices.
The highlighted cell is Fair value when every assumption sits at its base level ($270.62). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $5.2B after modeled reinvestment of $272.3M, with terminal value at 67.3% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
Core mobile gaming mediation maintains high auction fill rates and yield efficiency
Mid-market web performance advertising expands deliberately without transformative near-term disruption
EBIT margins normalize gradually as variable cloud data center expenses scale linearly
In the base case, AppLovin compounds earnings steadily through core mobile game monetization improvements and deliberate mid-market advertiser adoption via its ads manager. Operating margins normalize gradually toward sustainable software benchmarks as cloud compute costs track in line with revenue expansion. This path corresponds to a target of $270.62 with an assessed probability of 60.0%, delivering an implied return of 1.7% relative to $266.13 as of $266.13 (as of 2026-10-16), closely aligning with Fair value. Disconfirmation would occur if quarterly revenue growth decelerates markedly below guidance or if mobile game developer budgets contract sharply.
Upgrade the rating; Verify whether revenue outperformance is driven by durable web e-commerce advertiser scaling or transitory mobile gaming campaigns before adjusting portfolio allocation.
Déclencheur: Quarterly revenue and adjusted EBITDA exceeding top end of management guidance ranges alongside accelerated web advertiser onboarding
An outsized earnings beat powered by rapid non-gaming web merchant adoption on Axon recommendation engine would expand medium-term revenue compounding expectations and justify revising expectations toward Potential value.
Conforme
Maintain Hold; Hold existing portfolio weight and monitor conversion yield stability across mobile gaming publisher inventory.
Results meeting guidance confirm the steady execution of core mobile gaming mediation and predictable cloud infrastructure spending, leaving Fair value unchanged.
Manqué
Downgrade the rating; Re-evaluate exposure, review mediation take-rates, and assess whether competitive pressure or gatekeeper policies are impairing advertiser return on spend.
Déclencheur: Quarterly revenue falling short of guidance with operating margins compressing due to elevated compute expenditures or developer budget cuts
A guidance miss driven by mobile game download fatigue or escalating model inference costs would signal deteriorating platform economics and require lowering growth assumptions.
Qualité des résultats
Earnings quality is supported by rapid cash conversion, where reported net income converts directly into substantial operating and free cash flow. The company carries no inventory, capitalizes minimal software development, and maintains a clean working capital profile. Key quality checkpoints include accounts receivable collection cycles relative to platform volume, cloud data center expense linearity, and the proportion of operating cash flow derived from core auction mediation rather than one-time tax items.
Dynamique des estimations
Consensus earnings estimates have remained essentially flat following the recent quarterly report. Forward revenue and EPS expectations have stabilized as market contributors absorb management quarterly guidance, balancing sustained software mediation momentum against broader mobile app industry macro cross-currents.
Métriques à surveiller avant publication
01
Métrique:
Axon Recommendation Engine Iteration Velocity
ActuelManagement affirms continuous core model iterations drive quarterly outperformance across mobile publisher inventory.
Pourquoi c'est important
Continuous algorithmic enhancements to predictive conversion models directly expand advertiser return on spend, determining whether revenue growth can sustain above historical baselines.
Return on invested capital has expanded dramatically following the deployment of Axon 2, rising from historical EBIT margins of 41.94% in FY2023 and 59.27% in FY2024 to 75.75% in FY2025. On an invested capital base of $5,647.66M, NOPAT generation produces world-class capital returns that remain durable even as reinvestment rates rise modestly to 6.0% in FY2028-FY2030.
ROIC exceeds 65%, creating an immense positive economic spread of over 5,200 bps above the computed WACC of 12.88%.
Operating income reached $4,151.91M on revenue of $5,480.72M in FY2025 (75.75% margin), up from 41.94% in FY2023.
Dernier chiffre d’affaires5,5 Md $USTCAC du chiffre d’affaires +41,5 %
Marge opérationnelle75,8 %8 périodes fiscales
Dernier flux de trésorerie disponible3,9 Md $USFY2025
Dette nette1 Md $USFY2025
Décomposition du compte de résultatComment la taille de l’activité se traduit en bénéfice publié.30 juin 2026
StockMarketAgent.AI
Chiffre d'affaires1,9 Md $USCoût des ventes−225,8 M $USMarge brute1,7 Md $USCharges d’exploitation−203,6 M $USRésultat d'exploitation1,5 Md $USÉléments hors exploitation et impôts−227,7 M $USRésultat net1,3 Md $US
Données de l’historique financier
Chiffre d'affaires
1 923 686 000 $US
Coût des ventes
225 801 000 $US
Marge brute
1 697 885 000 $US
Charges d’exploitation
203 608 000 $US
Résultat d'exploitation
1 494 277 000 $US
Éléments hors exploitation et impôts
-227 739 000 $US
Résultat net
1 266 538 000 $US
Aperçu du bilanComment les actifs publiés sont détenus et financés pour la période sélectionnée.
StockMarketAgent.AI
Composition des actifsFinancé par
Total de l’actif7,3 Md $USTrésorerie2,5 Md $USActifs courants4,4 Md $USTotal du passif5,1 Md $USPassifs courants1,3 Md $USCapitaux propres2,1 Md $US
Données de ventilation du bilan
Total de l’actif
7 259 610 000 $US
Trésorerie
2 487 096 000 $US
Actifs courants
4 430 792 000 $US
Total du passif
5 124 939 000 $US
Passifs courants
1 333 788 000 $US
Capitaux propres
2 134 671 000 $US
Passerelle des flux de trésorerieComment le flux de trésorerie d’exploitation est devenu du flux de trésorerie disponible en FY2025.
StockMarketAgent.AI
Rapprochement des flux d’exploitation
Résultat net3,3 Md $USDotations aux amortissements+194,8 M $USRémunération en actions+210,4 M $USAutres ajustements opérationnels+232,1 M $USFlux de trésorerie d'exploitation4 Md $US
Rapprochement de la trésorerie d’ouverture à la clôture
Trésorerie d’ouverture697 M $USFlux de trésorerie d'exploitation+4 Md $USFlux d’investissement+358,4 M $USFlux de financement−2,6 Md $USEffet de change+9,2 M $USTrésorerie de clôture2,5 Md $US
4 Md $US − 28,3 M $USFlux de trésorerie disponible 3,9 Md $US
Données de la passerelle des flux de trésorerie
Résultat net
3 333 751 000 $US
Entrées d’exploitation
3 971 094 000 $US
Dotations aux amortissements
194 778 000 $US
Rémunération en actions
210 421 000 $US
Autres ajustements opérationnels
232 144 000 $US
Flux de trésorerie d'exploitation
3 971 094 000 $US
Trésorerie disponible
5 035 784 000 $US
Trésorerie d’ouverture
697 030 000 $US
Entrées d’investissement
358 428 000 $US
Effet de change
9 232 000 $US
Sorties de financement
2 593 069 000 $US
Rachats d’actions
2 191 944 000 $US
Remboursement net de dette
18 669 000 $US
Autres activités de financement
382 456 000 $US
Trésorerie de clôture
2 487 096 000 $US
Flux d’investissement
358 428 000 $US
Flux de financement
-2 593 069 000 $US
Chiffre d’affaires par zone géographiquePart du chiffre d’affaires total pour 2025-12-31.
5,5 Md $USChiffre d’affaires total
Chiffre d’affaires par zone géographiquePart
United States2,8 Md $US51,6 %+63,8 % sur un an
Non Us2,7 Md $US48,4 %+77,2 % sur un an
Source: SEC EDGAR · Déposé le 2026-02-19 · SEC EDGAR
Données de répartition du chiffre d’affaires: Chiffre d’affaires par zone géographique
Chiffre d’affaires par zone géographique
Chiffre d'affaires
Part
sur un an
United States
2,8 Md $US
51,6 %
63,8 %
Non Us
2,7 Md $US
48,4 %
77,2 %
Chiffre d’affaires et résultatsComment la taille de l’activité se traduit en bénéfice publié.
Trésorerie et detteLiquidités disponibles face à l’endettement total.
Génération de trésorerieFlux de trésorerie d’exploitation comparé au flux de trésorerie disponible.
RentabilitéÉvolution des marges brute, opérationnelle et nette.
Données financières ponctuelles utilisées dans l’analyse du 2026-10-18.
AppLovin Corporation (APP) trades at 15.4x forward earnings against a peer median of 11.5x. Its EV/EBITDA of 16.5x compares with a peer median of 8.2x. The comparison uses 4 peers: The Trade Desk Inc., Electronic Arts Inc., Fox Corporation Class A and Omnicom Group Inc., as of 2026-10-18.
§10 Secteur et cycleEN
Phase du cycle
Expansion
The broader communication services and digital advertising industry exhibits a capex-to-depreciation ratio of 0.37 and an industry capex-to-revenue ratio of -0.015 (-1.5%), reflecting an asset-light, software-mediated capital cycle. AppLovin operates with minimal direct capital expenditures of $28.32M in FY2025 (0.52% of revenue), relying on third-party cloud data center infrastructure where compute costs scale at ~$0.10 per dollar of incremental revenue.3,4
Cycle haussier
In an industry upswing, expanding mobile gaming user engagement and performance merchant ad spend drive auction volume, increasing fill rates and eCPMs across MAX mediation.
Cycle baissier
In an industry downswing or privacy policy tightening, mobile app download contractions (currently down 10% to 15% YoY) and developer CPI inflation compress user acquisition marketing budgets, curtailing programmatic bidding density.
Tendances séculaires
Tendance
Impact
Note
Algorithmic In-App Bidding and Machine Learning Monetization
positive
Transition from manual waterfall mediation to real-time unified in-app bidding algorithms powered by machine learning (Axon 2) maximizes developer yield and ad pricing efficiency.
Non-Gaming Web Performance Advertising Expansion
positive
Direct-to-consumer and web e-commerce brands shifting performance marketing budgets into mobile app inventory via self-serve managers.
Platform Gatekeeper Privacy and Tracking Restrictions
Positionnement
With FY2025 operating margins of 75.75% compared to the industry operating margin benchmark of 10.1% and peer margins (The Trade Desk at 14.2%, Electronic Arts at 25.9%, FOXA at 25.2%, and Omnicom at 15.4%), AppLovin occupies an advantageous position at the mediation layer of digital advertising. Because hardware and capacity lead times are managed via cloud data centers, the cycle view is demand-led and evidence-limited regarding external physical supply constraints.6
§11 Gestion de positionEN
Taille de position
2-3%
With the shares trading in line with Fair value, existing compounder allocations should be held. Fresh capital deployment should be withheld until market pullbacks provide an adequate margin of safety.
Risque
Risk management focuses on monitoring publisher mediation retention and cloud compute cost efficiency. Position exposure should reflect platform gatekeeper risks on mobile operating systems and avoid concentration beyond recommended portfolio limits.
Tranches d'entrée
Niveau
Action
Pourquoi
At $266.13
Maintain Hold
Shares trade in line with Fair value, warranting retention of existing compounder allocations without committing fresh capital.
At an implied upside of 1.69% relative to Fair value, valuation provides insufficient margin of safety to initiate fresh long exposure, warranting patience until prices trade at a meaningful discount.3
AppLovin is maintained at Hold with a Fair value of $270.62, offering 1.69% implied upside from the analysis price of $266.13. While the company's Axon 2 machine learning engine delivers exceptional software operating leverage and 75.75% operating margins, current valuation accurately discounts near-term growth, leaving little margin for error against mobile gaming download softness and operating system gatekeeper risks.3,6
Investors holding existing positions should maintain allocations to benefit from high free cash flow compounding and share repurchases, while new capital deployment should be withheld until market pullbacks provide a wider discount to intrinsic value.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 char
Sources
The records this analysis drew on, as they stood when it was run.
Analyst consensusData as of 2026-10-18 · Published 2026-10-18 · Provider-adjusted · cited for 1 figureCited in Résumé
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
AI Model Training and Inference Compute Cost Escalation
Management acknowledges that higher training and inference costs are already impacting operations and cautions that data center and compute costs could exhibit long-term variability beyond the current $0.10 per dollar of incremental revenue, compressing operating margins below 68% with an estimated -18.2% fair value impact.4
FV impact
-1.3%
Operating margin 6 points lower throughout
Trigger
Within 12 months
Ad Tech Multiple De-rating and Platform Disintermediation
AppLovin trades at a forward P/E of 15.43x and terminal multiple is modeled at 18.0x. Programmatic peers trade at 12.21x forward P/E. Heightened competition from Google Play on Android or platform fee extraction would trigger a 20% terminal multiple contraction to 14.4x, creating an estimated -20.0% fair value impact.4
FV impact
-8.4%
Terminal multiple 20% lower
Trigger
Within 12 months
Platform Gatekeeper Attribution Restrictions and Terminal Growth Fade
Operating system privacy rule changes or in-app ad tracking constraints on iOS or Android would impair targeting efficiency and reduce long-term compounding, forcing perpetual terminal growth down by 100 bps from 3.5% to 2.5%, generating an estimated -14.8% fair value impact.4
Discounted forecast-period cash flows (73,87 $US) plus discounted terminal value (152 $US) minus signed per current share (3,37 $US) equals the 223 $US lens value shown above. Negative net debt is , so subtracting it raises value.
In the bull case, Axon recommendation engine drives rapid advertiser adoption across e-commerce and mid-market web brands, sustaining robust double-digit top-line expansion. High-margin incremental volume and disciplined cloud compute costs expand operating margins, while ongoing share repurchases amplify diluted earnings per share growth. This trajectory supports a target of $345.02 with an estimated likelihood of 20.0%, representing an implied return of 29.6% from $266.13 as of $266.13 (as of 2026-10-16). Disconfirmation would appear if web merchant onboarding stalls or if incremental cloud infrastructure costs rise faster than ad spend.
Expanding advertiser wallet share into direct-to-consumer and web e-commerce merchant verticals broadens addressable demand and shields the platform from domestic mobile gaming download saturation.
03
Métrique:
Incremental AI Compute and Cloud Infrastructure Unit Costs
ActuelTracking predictably within management guidance baseline for cloud data center operational spend.
Pourquoi c'est important
If training and real-time model inference costs escalate relative to incremental revenue, software gross margins and free cash flow generation will deteriorate.
04
Métrique:
Mobile Game Ecosystem Download Volume and Publisher ROAS
ActuelIndustry participants report softer download trends and cost-per-install inflation, requiring close observation of publisher ad spend.
Pourquoi c'est important
Macro contraction in consumer mobile game installations or developer return on ad spend reduces user acquisition marketing budgets, curtailing programmatic bidding velocity.
05
Métrique:
Operating System Privacy and Gatekeeper Mediation Competition
ActuelPlatform maintains competitive performance across both major mobile ecosystems while navigating native store dynamics.
Pourquoi c'est important
Changes to mobile operating system attribution policies or native store ad competition could impair conversion measurement or compress publisher mediation take-rates.
AppLovin maintains a shareholder-focused capital allocation framework powered by high free cash flow generation. In FY2025, operating cash flow reached $3,970M against capital expenditures of only $28.32M (reinvestment rate of only 5.0% of NOPAT). In the absence of a common dividend, surplus free cash flow is directed primarily toward share repurchases, reducing diluted average shares from 341.97M in FY2025 by modeled annual rates of -1.5% in FY2026 and -1.0% in FY2027 before stabilizing. Total debt stands at $3,515.07M against market capitalization of $89,060.55M (3.8% debt weight), providing strong balance sheet durability.
Continuous Axon 2 algorithmic iterations drive top-line revenue expansion with negligible incremental software distribution overhead.
Asset-Light Cloud Deployment Minimizes Fixed Capital Commitment
Predictable cloud compute spend at ~$0.10 per dollar of incremental revenue preserves capital flexibility and converts over 90% of operating profit directly into free cash flow.
Geographic Revenue Diversification Shields Against Domestic Saturation
Non-US revenue was $2,653.47M in FY2025, accounting for 48.4% of consolidated revenue.
Broad international developer adoption balances domestic gaming markets and provides a foundation for global web performance advertising.
Fox Corporation Class AFOXA
Cours / juste valeur
Juste valeur83,77 $USReport-date price63,33 $US
Date d’évaluation
Avantage concurrentielNarrow
Score d’investissement72 / 100
Marge
APP
AppLovin Corporation
$89.1B
15.4x
13.0x
16.5x
203.7%
—
TTD
The Trade Desk Inc.
$5.8B
12.2x
1.9x
6.7x
15.4%
14.2%
EA
Electronic Arts Inc.
$52.9B
21.8x
6.7x
30.4x
16.5%
25.9%
FOXA
Fox Corporation Class A
$27.1B
10.9x
1.6x
7.8x
14.3%
25.2%
OMC
Omnicom Group Inc.
$23.0B
6.9x
1.0x
8.5x
6.1%
15.4%
negative
Mobile operating system gatekeepers on iOS and Android tightening in-app attribution and privacy frameworks, requiring ongoing model adaptation.
