Valuation Apollo Global Management, Inc.

Equities

End-of-day quote Nyse Other stock markets 2025-12-04			5-day change	1st Jan Change
136.75 ^USD	+1.67%		+4.97%	-17.20%

Dec. 04	Bank of England launches stress test of private equity and credit	RE
Dec. 03	Fears of Private Credit Are Based on Four Myths: Marc Rowan	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	11,207	17,860	36,506	52,890	93,450	79,373	-	-
Change	-	59.36%	104.4%	44.88%	76.69%	-15.06%	-	-
Enterprise Value (EV) ¹	23,046	30,167	33,576	45,054	87,872	72,336	72,336	72,336
Change	-	30.9%	11.3%	34.19%	95.04%	-17.68%	0%	0%
P/E ratio	-	9.89x	-	-	22.5x	27.7x	20.1x	12.2x
PBR	12.8x	4.76x	91.6x	3.77x	5.42x	2.69x	2.31x	1.98x
PEG	-	-	-	-	-	-0.8x	0.5x	0.2x
Capitalization / Revenue	5.87x	8x	13.9x	16.7x	25.6x	18x	15.1x	12.8x
EV / Revenue	12.1x	13.5x	12.8x	14.2x	24.1x	16.4x	13.7x	11.6x
EV / EBITDA	24.8x	15.1x	16.8x	7.82x	13.2x	11.2x	9.69x	9.15x
EV / EBIT	22.1x	25.2x	23.8x	25.5x	42.6x	28.7x	23.7x	19.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.02	1.9	1.6	1.72	1.785	2.027	2.199	2.401
Rate of return	4.12%	2.62%	2.51%	1.85%	1.08%	1.48%	1.61%	1.76%
EPS ²	-	7.32	-	-	7.33	4.929	6.798	11.2
Distribution rate	-	26%	-	-	24.4%	41.1%	32.3%	21.5%
Net sales ¹	1,909	2,233	2,620	3,164	3,652	4,416	5,262	6,225
EBITDA ¹	928.1	2,004	2,004	5,762	6,633	6,435	7,463	7,909
EBIT ¹	1,041	1,198	1,410	1,768	2,063	2,519	3,053	3,681
Net income ¹	-	1,802	-	-	4,480	3,346	4,128	8,017
Net Debt ¹	11,839	12,307	-2,930	-7,836	-5,578	-7,037	-7,037	-7,037
Reference price ²	48.98	72.43	63.79	93.19	165.16	136.75	136.75	136.75
Nbr of stocks (in thousands)	228,816	246,579	572,284	567,555	565,816	580,423	-	-
Announcement Date	2/3/21	2/11/22	2/9/23	2/8/24	2/4/25	-	-	-