Stock Analysis on Net

Palantir Technologies Inc. (NASDAQ:PLTR)

$24.99

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to The Firm (FCFF)

Palantir Technologies Inc., FCFF calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Net income (loss) attributable to common stockholders
Net income attributable to noncontrolling interests
Net noncash charges
Changes in operating assets and liabilities
Net cash provided by operating activities
Cash paid for interest, net of tax1
Purchases of property and equipment
Free cash flow to the firm (FCFF)

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The financial information indicates a significant upward trend in both net cash provided by operating activities and free cash flow to the firm (FCFF) over the observed period. Both metrics experienced fluctuations but demonstrate substantial growth from 2021 to 2025.

Net Cash from Operations
Net cash provided by operating activities decreased from US$333.851 million in 2021 to US$223.737 million in 2022, representing a decline. However, a strong recovery and subsequent growth are evident, with values reaching US$712.183 million in 2023, US$1.153.865 million in 2024, and further increasing to US$2.134.473 million in 2025. This suggests improving operational efficiency and/or increased revenue generation in the later years.
Free Cash Flow to the Firm (FCFF)
FCFF mirrored the trend observed in net cash from operations. It decreased from US$323.415 million in 2021 to US$183.714 million in 2022. A substantial increase is then observed, with FCFF reaching US$697.069 million in 2023, US$1.141.231 million in 2024, and US$2.100.591 million in 2025. The consistent growth in FCFF indicates an increasing ability to fund operations, pursue growth opportunities, and return value to investors.

The proximity between net cash from operating activities and FCFF suggests that capital expenditures are relatively stable and do not significantly impact the overall free cash flow available to the firm. The substantial increases in both metrics from 2022 to 2025 are particularly noteworthy, indicating a positive shift in the company’s financial performance during that period.

Overall Trend
The period demonstrates a recovery from an initial decline in 2022, followed by robust and accelerating growth in both operating cash flow and FCFF through 2025. This suggests a strengthening financial position and improved cash-generating capabilities.

Interest Paid, Net of Tax

Palantir Technologies Inc., interest paid, net of tax calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Effective Income Tax Rate (EITR)
EITR1
Interest Paid, Net of Tax
Cash paid for interest, before tax
Less: Cash paid for interest, tax2
Cash paid for interest, net of tax

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 See details »

2 2025 Calculation
Cash paid for interest, tax = Cash paid for interest × EITR
= × =


A significant decrease in cash paid for interest, net of tax, is observed over the analyzed period. Simultaneously, the effective income tax rate demonstrates a substantial decline. These two trends appear to be independent, though their combined effect warrants consideration.

Cash Paid for Interest, Net of Tax
In 2021, cash paid for interest, net of tax, totaled 2,191 thousand US dollars. This figure decreased dramatically to 4 thousand US dollars in 2022. Values for 2023, 2024, and 2025 are not available, indicating a potential cessation of significant interest payments or a change in reporting practices.
Effective Income Tax Rate
The effective income tax rate remained constant at 21.00% in both 2021 and 2022. A marked reduction is then evident, falling to 8.32% in 2023, further decreasing to 4.35% in 2024, and reaching 1.40% in 2025. This consistent downward trend suggests changes in the company’s taxable income composition, utilization of tax credits, or shifts in the jurisdictions where income is earned.

The substantial decline in interest payments, coupled with the decreasing effective income tax rate, could indicate improved financial health, a restructuring of debt, or a change in the company’s capital structure. The absence of interest payment figures beyond 2022 necessitates further investigation to determine the long-term implications of this trend. The decreasing effective income tax rate should be examined in conjunction with revenue and pre-tax income figures to fully understand its impact on net profitability.


Enterprise Value to FCFF Ratio, Current

Palantir Technologies Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV)
Free cash flow to the firm (FCFF)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
Accenture PLC
Adobe Inc.
AppLovin Corp.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Datadog Inc.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
EV/FCFF, Sector
Software & Services
EV/FCFF, Industry
Information Technology

Based on: 10-K (reporting date: 2025-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Palantir Technologies Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1
Free cash flow to the firm (FCFF)2
Valuation Ratio
EV/FCFF3
Benchmarks
EV/FCFF, Competitors4
Accenture PLC
Adobe Inc.
AppLovin Corp.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Datadog Inc.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
EV/FCFF, Sector
Software & Services
EV/FCFF, Industry
Information Technology

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 See details »

2 See details »

3 2025 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =

4 Click competitor name to see calculations.


The Enterprise Value to Free Cash Flow to the Firm (EV/FCFF) ratio exhibits considerable fluctuation over the observed period. Initially, the ratio demonstrates a slight increase from 66.45 in 2021 to 82.97 in 2022, indicating a relative decrease in free cash flow generation compared to enterprise value. This trend reverses in 2023, with the ratio declining to 69.13, suggesting improved cash flow relative to valuation.

EV/FCFF Trend (2021-2025)
A significant increase is observed in 2024, with the EV/FCFF ratio reaching 251.61. This substantial rise suggests a considerable expansion in enterprise value relative to free cash flow, potentially driven by increased investor expectations or valuation multiples. The ratio then decreases in 2025 to 148.08, indicating a partial correction and improved cash flow generation relative to the enterprise value, though remaining elevated compared to earlier periods.

Enterprise Value itself shows a decrease from 2021 to 2022, followed by substantial increases in 2023, 2024, and 2025. Free Cash Flow to the Firm (FCFF) also demonstrates an increasing trend, though the rate of increase accelerates in later years. The interplay between these two factors heavily influences the EV/FCFF ratio.

FCFF Growth
FCFF increased from 323,415 in 2021 to 2,100,591 in 2025, representing substantial growth over the period. This growth, however, was not sufficient to offset the larger increases in Enterprise Value, particularly in 2024, resulting in the peak EV/FCFF ratio.

The substantial increase in the EV/FCFF ratio in 2024 warrants further investigation to understand the underlying drivers of enterprise value growth. While FCFF also increased, the magnitude of the EV increase was considerably larger, suggesting a significant shift in market perception or valuation parameters.

Ratio Volatility
The EV/FCFF ratio demonstrates considerable volatility throughout the period. This suggests that the relationship between enterprise value and free cash flow is subject to significant change, potentially influenced by factors such as market conditions, investor sentiment, and company-specific developments.