AppFolio Inc. logo APPF - AppFolio Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 9
HOLD 3
SELL 1
STRONG
SELL
0
| PRICE TARGET: $233.40 DETAILS
HIGH: $255.00
LOW: $210.00
MEDIAN: $232.00
CONSENSUS: $233.40
UPSIDE: 41.41%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Fair Value Moderate
Trading 20.1% below fair value
Current Price $165.05
Bear Case $124.75 24.4% downside ($124.75 - $165.05) / $165.05 = -24.4% 10% stage 1 growth, 11% discount
Fair Value $206.62 25.2% upside ($206.62 - $165.05) / $165.05 = 25.2% 17% stage 1 growth, 11% discount
Bull Case $303.20 83.7% upside ($303.20 - $165.05) / $165.05 = 83.7% 23% stage 1 growth, 11% discount

Adjust Assumptions

17.4%
11.0%
3.0%

Key Value Driver

FCF growth rate (17% base case)

Terminal Value % of EV 45%
Implied Market Multiple 30.8x
Market is pricing in (growth) 14.7% vs our 17.3% base

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $233.40 from 13 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $206.62 per share.

Warnings

Stock-based employee pay equals 50% of profits. This dilutes existing shareholders, so cash flow alone overstates what owners really earn.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions