任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
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.
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.
Continuous updates to Axon 2 machine learning models consistently enhance conversion rates and ad pricing efficiency, driving consensus FY2026 revenue to $8.09B.1
FY2025 operating income of $4,151.91M on $28.32M in CapEx generates exceptional free cash flow and industry-leading returns on invested capital.
AppLovin Ads Manager allows performance e-commerce merchants to tap into mobile ad inventory via analytics integrations, expanding addressable revenue beyond gaming.4
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.
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.
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.
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.
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
投資判断を弱める5つの変化です。
Contraction in mobile game developer user acquisition marketing budgets and mobile app download fatigue signaling growth exhaustion in core gaming.
現在:46% to 48% YoY (Q3 2026 guidance)
警戒条件< 15% YoY
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.
AppLovin generates exceptional economic profits, with FY2025 operating income of $4,151.91M on revenue of $5,480.72M (75.75% operating margin) and capital expenditures of just $28.32M (0.52% of revenue). On an invested capital base of $5,647.66M, return on invested capital exceeds 65%, generating a massive positive economic spread over its computed WACC of 12.88% and cost of equity of 13.18%.235
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
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.
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.
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.
Results meeting guidance confirm the steady execution of core mobile gaming mediation and predictable cloud infrastructure spending, leaving Fair value unchanged.
A guidance miss driven by mobile game download fatigue or escalating model inference costs would signal deteriorating platform economics and require lowering growth assumptions.
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.
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.
Continuous algorithmic enhancements to predictive conversion models directly expand advertiser return on spend, determining whether revenue growth can sustain above historical baselines.
Cash flow generation is elite due to minimal physical asset intensity. FY2025 net income of $3,333.75M converts into owner earnings of $3,500.21M when adding back depreciation of $194.78M and deducting maintenance capex of $28.32M. For FY2026, projected free cash flow to firm reaches $5,172.88M on revenue of $8,088.44M, reflecting a free cash flow margin exceeding 63% and minimal working capital drag.3
AppLovin maintains a shareholder-focused framework powered by high generation. In FY2025, reached $3,970M against of only $28.32M ( 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.
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.
| 売上高 | $1,923,686,000 |
|---|---|
| 売上原価 | $225,801,000 |
| 売上総利益 | $1,697,885,000 |
| 営業費用 | $203,608,000 |
| 営業利益 | $1,494,277,000 |
| 営業外項目および税金 | -$227,739,000 |
| 純利益 | $1,266,538,000 |
| 総資産 | $7,259,610,000 |
|---|---|
| 現金 | $2,487,096,000 |
| 流動資産 | $4,430,792,000 |
| 負債合計 | $5,124,939,000 |
| 流動負債 | $1,333,788,000 |
| 株主資本 | $2,134,671,000 |
| 純利益 | $3,333,751,000 |
|---|---|
| 営業キャッシュ流入 | $3,971,094,000 |
| 減価償却費 | $194,778,000 |
| 株式報酬 | $210,421,000 |
| その他の営業調整 | $232,144,000 |
| 営業キャッシュフロー | $3,971,094,000 |
| 利用可能現金 | $5,035,784,000 |
| 期首現金 | $697,030,000 |
| 投資キャッシュ流入 | $358,428,000 |
| 為替レートの影響 | $9,232,000 |
| 財務キャッシュ流出 | $2,593,069,000 |
| 自社株買い | $2,191,944,000 |
| 純有利子負債返済 | $18,669,000 |
| その他の財務活動 | $382,456,000 |
| 期末現金 | $2,487,096,000 |
| 投資キャッシュフロー | $358,428,000 |
| 財務キャッシュフロー | -$2,593,069,000 |
出典: SEC EDGAR · 提出日 2026-02-19 · SEC EDGAR
| 地域別売上高 | 売上高 | 構成比 | 前年比 |
|---|---|---|---|
| United States | $28.3億 | 51.6% | 63.8% |
| Non Us | $26.5億 | 48.4% | 77.2% |
2026-10-18の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2018-12-31 | $4.8億 | $2.5億 | -$2.6億 | $1.4億 | $1.4億 | $139.9万 | $1606.1万 | $546.5万 | — | — | — | -$6716.9万 | $163.8万 | — | $2.8億 | $2.8億 | $8億 | 50.2% | — | — | — |
| 2019-12-31 | $9.9億 | $2.9億 | $1.2億 | $2億 | $2億 | $335.8万 | $9280.6万 | $1022.2万 | $1.1万 | $263.7万 | — | -$4.1億 | $3.3億 | $2.8億 | $4億 | $4億 | $12億 | 19.6% | — | — | — |
| 2020-12-31 | $14.5億 | $2億 | -$1.3億 | $2.2億 | $2.2億 | $324.1万 | $2.5億 | $6238.7万 | $176.6万 | $4.8億 | — | -$6.8億 | $3.8億 | $4億 | $3.2億 | $3.2億 | $17億 | -4.3% | — | — | — |
| 2021-12-31 | $27.9億 | $5.8億 | $3544.6万 | $3.6億 | $3.6億 | $139万 | $4.3億 | $1.3億 | $0 | $287.7万 | — | -$12.1億 | $31.1億 | $3.2億 | $25.7億 | $15.2億 | $32.3億 | 5.4% | — | 9.3% | — |
| 2022-12-31 | $28.2億 | $5.1億 | -$1.9億 | $4.1億 | $4.1億 | $66.2万 | $5.5億 | $1.9億 | $3.4億 | — | -$4989.3万 | -$13.7億 | -$5.3億 | $25.7億 | $10.8億 | $10.9億 | $32.1億 | -1.7% | — | — | — |
| 2023-12-31 | $18.4億 | $12.6億 | $3.6億 | $10.6億 | $10.6億 | $424.6万 | $4.9億 | $3.6億 | $11.5億 | — | -$1.2億 | -$7782.9万 | -$15.6億 | $10.8億 | $5億 | $4.9億 | $31.2億 | 41.9% | — | 11.3% | — |
| 2024-12-31 | $32.2億 | $23.8億 | $15.8億 | $21億 | $20.7億 | $477.6万 | $4.5億 | $3.7億 | $9.8億 | — | $3.7億 | -$1.1億 | -$17.5億 | $5億 | $7億 | $7億 | $35.1億 | 59.3% | — | 14.3% | — |
| 2025-12-31 | $54.8億 | $43.5億 | $33.3億 | $39.7億 | $39.4億 | $2831.8万 | $1.9億 | $2.1億 | $21.9億 | — | -$1866.9万 | $3.6億 | -$25.9億 | $7億 | $24.9億 | $24.9億 | $35.1億 | 75.8% | — | 13.6% | — |
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.
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.34
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.
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.
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
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.
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.
AppLovin's 75%+ operating margins and asset-light free cash flow generation justify holding core allocations, but upside is constrained near Fair value of $270.62.
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
Revenue growth of 46% to 48% guided for Q3 2026 is robust, but consensus estimate momentum has flattened, suggesting near-term multiple expansion is capped.4
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.36
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.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
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.
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
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
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
AI model training and inference compute costs outpacing incremental monetization gains, compressing software operating leverage.
現在:75.75% (FY2025)
警戒条件< 68.0% of revenue
Escalation in cloud data center and compute expenses eroding platform gross margins.
現在:$0.10 per dollar of incremental revenue
警戒条件> $0.20 per dollar of incremental revenue
Take-rate compression or publisher churn to Android native app store solutions eroding mediation defensibility.
現在:75.75% (FY2025)
警戒条件< 65.0% of revenue
Stagnation in international publisher monetization and sluggish merchant onboarding across foreign markets.
現在:48.4% of total revenue ($2,653.47M in FY2025)
警戒条件< 10.0% YoY
| 6 to 18 months |
| Superior auction conversion algorithms and higher net monetization yields for developers compared to native store networks.4 |
| Escalating AI training and real-time inference compute costs outstripping model monetization gains. | medium | 12 months | Disciplined cloud infrastructure provisioning contractually targeting ~$0.10 per dollar of incremental revenue.4 |
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
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 terminal value at WACC, then adjust for signed net debt per current share.
Discounted forecast-period cash flows ($73.87) plus discounted terminal value ($152) minus signed per current share ($3.37) equals the $223 lens value shown above. Negative net debt is , so subtracting it raises value.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Solve for the growth rate that makes the model value equal the report-date share price.
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.
If training and real-time model inference costs escalate relative to incremental revenue, software gross margins and free cash flow generation will deteriorate.
Macro contraction in consumer mobile game installations or developer return on ad spend reduces user acquisition marketing budgets, curtailing programmatic bidding velocity.
Changes to mobile operating system attribution policies or native store ad competition could impair conversion measurement or compress publisher mediation take-rates.
| $12.03B |
| $13.71B |
| $15.09B |
| Revenue growth | 47.6% | 26.1% | 18.0% | 14.0% | 10.0% |
| Operating margin | 76.5% | 77.0% | 76.0% | 75.0% | 74.0% |
| Operating income | $6.19B | $7.85B | $9.14B | $10.29B | $11.16B |
| Tax rate | 12.0% | 14.0% | 15.0% | 15.0% | 15.0% |
| NOPAT | $5.45B | $6.75B | $7.77B | $8.74B | $9.49B |
| Reinvestment | $272.26M | $337.57M | $466.31M | $524.60M | $569.36M |
| Reinvestment rate (of NOPAT) | 5.0% | 5.0% | 6.0% | 6.0% | 6.0% |
| Free cash flow to firm | $5.17B | $6.41B | $7.31B | $8.22B | $8.92B |
| Terminal growth | 3.5% | 3.5% | 3.5% | 3.5% | 3.5% |
FY2025 capital expenditures were $28.32M, representing just 0.52% of revenue.
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.
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.
| マージン |
|---|
| 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. |
| Operating margin declining for two consecutive quarters |
| Re-underwrite software mediation moat durability and reduce forward valuation multiples. |
| Incremental cloud compute cost per revenue dollar | Incremental cloud compute cost rising materially above guided baseline levels | Evaluate AI model inference efficiency and model compression on gross margin forecasts. |
| Non-US revenue growth rate | Decelerating below double-digit annual growth | Constrain long-term addressable market expansion assumptions and lower terminal growth rate. |
