Fair value (multi-method)
Four independent methods triangulate what PLTR is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$55,560.81
Method range
$5.37 – $55,560.81
median $262.29
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $55,560.81 | +40,895.21% |
| Exit multiple | $336.90 | +148.58% |
| Analyst target | $187.69 | +38.49% |
| Graham number | $5.37 | -96.03% |
- Forward DCF$55,560.81
- Exit multiple$336.90
- Analyst target$187.69
- Graham number$5.37
Stock price
$135.53
FCF / share (TTM)
$0.37
3Y FCF CAGR
48.8%
Fair value @ hist. growth
$91.37
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
55.2%
per year over your projection horizon
Margin of safety -48.3% vs hist-growth DCF
Historical 3Y CAGR
48.8%
Your model implies
55.2%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 49% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 10.1% | 51.2% | 50.4% | 49.5% | 48.6% | 47.7% |
| 11.1% | 53.9% | 53.2% | 52.4% | 51.6% | 50.8% |
| 12.1% | 56.5% | 55.9% | 55.2% | 54.5% | 53.7% |
| 13.1% | 59.0% | 58.4% | 57.8% | 57.1% | 56.4% |
| 14.1% | 61.4% | 60.9% | 60.3% | 59.7% | 59.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
2.61
Demanding vs growth
Net cash
$1.2B
Total debt − cash
Beta
1.51
Vs market benchmark
Frequently asked questions
Palantir (PLTR) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation