Valuation for PLTR - findataslice
 Palantir Technologies Inc.
Q4-CY2025Q3-CY2025Q2-CY2025Q1-CY2025Q4-CY2024Q3-CY2024Q2-CY2024Q1-CY2024Q4-CY2023Q3-CY2023Q2-CY2023Q1-CY2023Q4-CY2022Q3-CY2022Q2-CY2022Q1-CY2022Q4-CY2021Q3-CY2021Q2-CY2021Q1-CY2021Q4-CY2020Q3-CY2020Q2-CY2020Q1-CY2020Q4-CY2019Q3-CY2019Q2-CY2019Q1-CY2019Q4-CY2018Q3-CY2018Q2-CY2018Q1-CY2018Q4-CY2017Q3-CY2017Q2-CY2017Q1-CY2017Q4-CY2016Q3-CY2016Q2-CY2016Q1-CY2016Q4-CY2015Q3-CY2015Q2-CY2015Q1-CY2015Q4-CY2014Q3-CY2014Q2-CY2014Q1-CY2014Q4-CY2013
Balance Sheet Date2025-Jun-302025-Mar-312024-Dec-312024-Sep-302024-Jun-302024-Mar-312023-Dec-312023-Sep-302023-Jun-302023-Mar-312022-Dec-312022-Sep-302022-Jun-302022-Mar-312021-Dec-312021-Sep-302021-Jun-302021-Mar-312020-Dec-312020-Sep-30
Fiscal PeriodQ2-FY2025Q1-FY2025Q4-FY2024Q3-FY2024Q2-FY2024Q1-FY2024Q4-FY2023Q3-FY2023Q2-FY2023Q1-FY2023Q4-FY2022Q3-FY2022Q2-FY2022Q1-FY2022Q4-FY2021Q3-FY2021Q2-FY2021Q1-FY2021Q4-FY2020Q3-FY2020
Close Price of Common Stock182.12$182.39$136.33$84.39$75.66$37.21$25.33$23.01$17.17$16.01$15.33$8.45$6.41$8.14$9.07$13.72$18.22$24.03$26.35$23.27$23.55$9.51$
Market Cap of Common Stock431,960,775,640$432,601,174,330$321,692,856,790$197,370,910,050$171,733,748,940$83,273,710,190$56,408,972,790$50,624,945,280$37,338,011,765$34,421,179,800$32,454,212,250$17,737,183,750$13,320,247,920$16,790,711,740$18,556,095,320$27,816,943,280$36,278,169,960$46,535,969,340$49,026,994,450$41,703,087,189$40,663,449,530$
Market Cap of Common Stock QoQ%(.15%)34.48%62.99%14.93%106.23%47.63%11.43%35.59%8.47%6.06%82.97%33.16%(20.67%)(9.51%)(33.29%)(23.32%)(22.04%)(5.08%)17.56%2.56%
Market Cap of Common Stock YoY%151.53%419.49%470.29%289.87%359.94%141.93%73.81%185.42%180.31%105.00%74.90%(36.24%)(63.28%)(63.92%)(62.15%)(33.30%)(10.78%)
Common Shares Outstanding2,371,847,0002,359,663,0002,338,795,0002,269,809,0002,237,939,0002,226,963,0002,200,128,0002,175,241,0002,149,980,0002,117,730,0002,099,075,0002,079,664,0002,062,741,0002,045,876,0002,027,474,0001,991,118,0001,936,578,0001,860,607,0001,792,140,0001,726,685,755736,635,000588,033,000581,497,000573,435,181
Common Shares Outstanding QoQ%.52%.89%3.04%1.42%.49%1.22%1.14%1.18%1.52%.89%.93%.82%.82%.91%1.83%2.82%4.08%3.82%3.79%134.40%25.27%1.12%1.41%
Common Shares Outstanding YoY%5.98%5.96%6.30%4.35%4.09%5.16%4.81%4.60%4.23%3.51%3.53%4.45%6.52%9.96%13.13%15.31%162.90%216.41%208.19%201.11%
Total Revenue TTM3,440,587,000$3,115,024,000$2,865,507,000$2,646,338,000$2,478,981,000$2,334,164,000$2,225,012,000$2,125,286,000$2,045,007,000$1,984,700,000$1,905,871,000$1,830,114,000$1,744,380,000$1,647,012,000$1,541,889,000$1,431,113,000$1,328,333,000$1,204,580,000$1,092,673,000$
Total Revenue1,003,697,000$883,855,000$827,519,000$725,516,000$678,134,000$634,338,000$608,350,000$558,159,000$533,317,000$525,186,000$508,624,000$477,880,000$473,010,000$446,357,000$432,867,000$392,146,000$375,642,000$341,234,000$322,091,000$289,366,000$251,889,000$229,327,000$190,541,000$
Total Revenue QoQ%13.56%6.81%14.06%6.99%6.90%4.27%8.99%4.66%1.55%3.26%6.43%1.03%5.97%3.12%10.38%4.39%10.08%5.94%11.31%14.88%9.84%
Total Revenue YoY%48.01%39.34%36.03%29.98%27.15%20.78%19.61%16.80%12.75%17.66%17.50%21.86%25.92%30.81%34.39%35.52%49.13%48.80%51.87%
Gross Margin80.78%80.43%78.91%79.79%81.04%81.67%82.14%80.67%79.96%79.50%79.49%77.48%78.39%78.85%79.77%77.86%75.80%78.28%78.11%48.39%72.84%71.96%65.85%
Earnings to Common Shareholders TTM763,292,000$570,691,000$462,190,000$476,572,000$404,552,000$298,553,000$209,825,000$147,312,000$(48,068,000$)(255,524,000$)(373,705,000$)(560,771,000$)(539,033,000$)(498,284,000$)(520,379,000$)(512,534,000$)(1,263,716,000$)(1,235,591,000$)(1,166,391,000$)(1,185,856,000$)(472,397,000$)
Earnings to Common Shareholders326,727,000$214,031,000$79,009,000$143,525,000$134,126,000$105,530,000$93,391,000$71,505,000$28,127,000$16,802,000$30,878,000$(123,875,000$)(179,329,000$)(101,379,000$)(156,188,000$)(102,137,000$)(138,580,000$)(123,474,000$)(148,343,000$)(853,319,000$)(110,455,000$)(54,274,000$)(167,808,000$)(139,860,000$)
Earnings to Common Shareholders QoQ%52.65%170.89%(44.95%)7.01%27.10%13.00%30.61%154.22%67.40%(45.59%)124.93%30.92%(76.89%)35.09%(52.92%)26.30%(12.23%)16.77%82.62%(672.55%)(103.51%)67.66%(19.98%)
Earnings to Common Shareholders YoY%143.60%102.82%(15.40%)100.72%376.86%528.08%202.45%157.72%115.69%116.57%119.77%(21.28%)(29.41%)17.89%(5.29%)88.03%(25.46%)(127.50%)11.60%(510.12%)
Profit Margin32.55%24.22%9.55%19.78%19.78%16.64%15.35%12.81%5.27%3.20%6.07%(25.92%)(37.91%)(22.71%)(36.08%)(26.05%)(36.89%)(36.19%)(46.06%)(294.89%)(43.85%)(23.67%)(73.40%)
Equity to Common Shareholders5,928,901,000$5,424,155,000$5,003,275,000$4,498,143,000$4,050,524,000$3,775,227,000$3,475,561,000$3,190,015,000$2,955,474,000$2,723,733,000$2,565,326,000$2,386,615,000$2,348,824,000$2,364,746,000$2,291,030,000$2,248,056,000$2,068,963,000$1,805,943,000$1,522,550,000$1,251,753,000$(1,398,701,000$)(1,976,619,000$)(1,980,642,000$)(1,892,590,000$)
Equity to Common Shareholders QoQ504,746,000$420,880,000$505,132,000$447,619,000$275,297,000$299,666,000$285,546,000$234,541,000$231,741,000$158,407,000$178,711,000$37,791,000$(15,922,000$)73,716,000$42,974,000$179,093,000$263,020,000$283,393,000$270,797,000$2,650,454,000$577,918,000$4,023,000$(88,052,000$)
Equity to Common Shareholders QoQ%9.31%8.41%11.23%11.05%7.29%8.62%8.95%7.94%8.51%6.18%7.49%1.61%(.67%)3.22%1.91%8.66%14.56%18.61%21.63%189.49%29.24%.20%(4.65%)
Equity to Common Shareholders YoY1,878,377,000$1,648,928,000$1,527,714,000$1,308,128,000$1,095,050,000$1,051,494,000$910,235,000$803,400,000$606,650,000$358,987,000$274,296,000$138,559,000$279,861,000$558,803,000$768,480,000$996,303,000$3,467,664,000$3,782,562,000$3,503,192,000$3,144,343,000$
Equity to Common Shareholders YoY%46.37%43.68%43.96%41.01%37.05%38.61%35.48%33.66%25.83%15.18%11.97%6.16%13.53%30.94%50.47%79.59%247.92%191.37%176.87%166.14%
Dividends Paid
Additional Paid-In Capital QoQ170,292,000$204,211,000$436,590,000$294,202,000$140,375,000$200,630,000$184,123,000$165,007,000$204,473,000$140,572,000$143,312,000$164,810,000$166,020,000$176,771,000$199,780,000$282,936,000$402,323,000$403,189,000$422,988,000$
Treasury Stock0$38,895,000$
Treasury Stock QoQ
Price to Sales125.55x125.73x93.50x63.36x59.93x31.47x22.75x21.69x16.78x16.20x15.87x8.94x6.99x9.17x10.64x16.89x23.53x32.52x36.91x34.62x37.21x
Price to Earnings565.92x566.76x421.45x345.85x371.57x174.73x139.44x169.57x177.95x233.66x-----------
Price to Book72.86x72.96x54.26x36.39x34.32x18.51x13.93x13.41x10.74x10.79x10.98x6.51x5.19x7.04x7.90x11.76x15.83x20.70x23.70x23.09x26.71x
Goodwill37,938,000$1,869,000$
Goodwill QoQ%
Goodwill YoY%1,929.86%
Other Intangible Assets15,760,000$16,909,000$18,058,000$19,487,000$21,474,000$23,493,000$25,902,000$28,312,000$30,721,000$33,130,000$35,539,000$3,836,000$
Other Intangible Assets QoQ(1,149,000$)(1,149,000$)(1,429,000$)(1,987,000$)(2,019,000$)(2,409,000$)(2,410,000$)(2,409,000$)(2,409,000$)(2,409,000$)
Amortization of Intangible Assets
Forward Price to Sales MRQ107.59x107.75x80.13x55.83x51.88x28.69x20.80x19.95x15.34x15.42x15.21x8.44x6.55x8.78x9.81x15.58x20.95x29.67x32.63x30.55x31.56x
Forward Price to Earnings MRQ330.52x331.01x246.15x230.54x543.40x145.05x105.14x119.93x99.95x120.35x288.46x263.91x107.85x--------
Total Assets7,365,688,000$6,736,917,000$6,340,884,000$5,768,097,000$5,191,880,000$4,807,079,000$4,522,425,000$4,193,417,000$3,980,264,000$3,683,138,000$3,461,239,000$3,318,835,000$3,282,338,000$3,319,179,000$3,247,450,000$3,224,327,000$3,075,668,000$3,014,185,000$2,690,504,000$2,603,712,000$1,594,025,000$
Total Assets QoQ628,771,000$396,033,000$572,787,000$576,217,000$384,801,000$284,654,000$329,008,000$213,153,000$297,126,000$221,899,000$142,404,000$36,497,000$(36,841,000$)71,729,000$23,123,000$148,659,000$61,483,000$323,681,000$86,792,000$
Total Assets YoY2,173,808,000$1,929,838,000$1,818,459,000$1,574,680,000$1,211,616,000$1,123,941,000$1,061,186,000$874,582,000$697,926,000$363,959,000$213,789,000$94,508,000$206,670,000$304,994,000$556,946,000$620,615,000$1,096,479,000$
Total Liabilities1,340,124,000$1,217,944,000$1,246,477,000$1,176,735,000$1,054,074,000$945,907,000$961,460,000$921,520,000$945,126,000$879,945,000$818,802,000$932,220,000$933,514,000$954,433,000$956,420,000$976,271,000$1,006,705,000$1,208,242,000$1,167,954,000$1,351,959,000$1,447,436,000$
Total Liabilities QoQ122,180,000$(28,533,000$)69,742,000$122,661,000$108,167,000$(15,553,000$)39,940,000$(23,606,000$)65,181,000$61,143,000$(113,418,000$)(1,294,000$)(20,919,000$)(1,987,000$)(19,851,000$)(30,434,000$)(201,537,000$)40,288,000$(184,005,000$)
Total Liabilities YoY286,050,000$272,037,000$285,017,000$255,215,000$108,948,000$65,962,000$142,658,000$(10,700,000$)11,612,000$(74,488,000$)(137,618,000$)(44,051,000$)(73,191,000$)(253,809,000$)(211,534,000$)(375,688,000$)(279,482,000$)
Current Ratio6.32x6.49x5.96x5.67x5.92x5.91x5.55x5.53x5.22x5.41x5.17x4.28x4.36x4.38x4.34x4.13x3.90x3.88x3.74x2.54x1.67x
Total Current Assets6,890,393,000$6,282,599,000$5,934,289,000$5,351,962,000$4,773,510,000$4,436,064,000$4,138,618,000$3,809,397,000$3,576,914,000$3,256,147,000$3,041,577,000$2,946,610,000$2,902,439,000$2,927,374,000$2,863,250,000$2,811,490,000$2,662,552,000$2,589,698,000$2,257,429,000$2,394,424,000$1,214,153,000$
Total Current Assets QoQ607,794,000$348,310,000$582,327,000$578,452,000$337,446,000$297,446,000$329,221,000$232,483,000$320,767,000$214,570,000$94,967,000$44,171,000$(24,935,000$)64,124,000$51,760,000$148,938,000$72,854,000$332,269,000$(136,995,000$)
Total Current Liabilities1,089,640,000$967,443,000$996,018,000$943,456,000$806,919,000$750,553,000$746,018,000$688,925,000$685,384,000$601,413,000$587,941,000$688,350,000$665,742,000$669,104,000$660,061,000$681,509,000$682,586,000$667,626,000$603,823,000$942,187,000$728,598,000$
Total Current Liabilities QoQ122,197,000$(28,575,000$)52,562,000$136,537,000$56,366,000$4,535,000$57,093,000$3,541,000$83,971,000$13,472,000$(100,409,000$)22,608,000$(3,362,000$)9,043,000$(21,448,000$)(1,077,000$)14,960,000$63,803,000$(338,364,000$)
Debt to Asset Ratio.18x.18x.20x.20x.20x.20x.21x.22x.24x.24x.24x.28x.28x.29x.29x.30x.33x.40x.43x.52x.91x
Long Term Debt198,185,000$197,977,000$197,753,000$396,065,000$
Long Term Debt QoQ208,000$224,000$
Long Term Debt YoY(198,088,000$)
Capital Lease Obligations239,219,000$229,392,000$249,404,000$260,073,000$258,879,000$
Interest Expenses136,000$742,000$1,317,000$1,275,000$1,712,000$1,082,000$670,000$594,000$601,000$609,000$590,000$1,840,000$1,814,000$2,085,000$5,646,000$4,594,000$2,666,000$173,000$
Cash and Cash Equivalents929,547,000$993,464,000$2,098,524,000$768,710,000$512,659,000$520,388,000$831,047,000$1,040,310,000$1,055,923,000$1,264,738,000$2,598,540,000$2,411,290,000$2,358,393,000$2,269,411,000$2,290,674,000$2,335,068,000$2,341,156,000$2,339,437,000$2,011,323,000$1,800,190,000$1,497,591,000$809,530,000$1,079,154,000$507,319,000$
Cash and Cash Equivalents QoQ(63,917,000$)(1,105,060,000$)1,329,814,000$256,051,000$(7,729,000$)(310,659,000$)(209,263,000$)(15,613,000$)(208,815,000$)(1,333,802,000$)187,250,000$52,897,000$88,982,000$(21,263,000$)(44,394,000$)(6,088,000$)1,719,000$328,114,000$211,133,000$302,599,000$688,061,000$(269,624,000$)571,835,000$
Cash and Cash Equivalents YoY416,888,000$473,076,000$1,267,477,000$(271,600,000$)(543,264,000$)(744,350,000$)(1,767,493,000$)(1,370,980,000$)(1,302,470,000$)(1,004,673,000$)307,866,000$76,222,000$17,237,000$(70,026,000$)279,351,000$534,878,000$843,565,000$1,529,907,000$932,169,000$1,292,871,000$
Interest Income56,255,000$50,441,000$54,727,000$52,120,000$46,593,000$43,352,000$44,545,000$36,864,000$30,310,000$20,853,000$12,750,000$5,540,000$1,472,000$547,000$480,000$379,000$372,000$376,000$368,000$494,000$551,000$3,267,000$2,137,000$3,390,000$