$24.07
-13%Appian Corporation provides low-code automation platform in the United States and internationally. The company's platform automates the creation of forms, workflows, data structures, reports, user interfaces, and other software elements that are needed to be manually coded. The company also offers professional and customer support services. It serves to financial services, government, life sciences, insurance, manufacturing, energy, healthcare, telecommunications, and transportation industries. The company was incorporated in 1999 and is headquartered in McLean, Virginia.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $125.7M | $251.5M | $503.0M | $1.0B | $2.0B | $4.0B | $8.0B | $16.1B | $32.2B | $64.4B |
| Maintenance CapEx | -$1.3M | -$2.7M | -$5.3M | -$10.6M | -$21.2M | -$42.5M | -$84.9M | -$169.9M | -$339.8M | -$679.5M |
| Owner Earnings | $124.4M | $248.8M | $497.7M | $995.4M | $2.0B | $4.0B | $8.0B | $15.9B | $31.9B | $63.7B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $115.2M | $213.3M | $395.1M | $731.6M | $1.4B | $2.5B | $4.6B | $8.6B | $15.9B | $29.5B |
Continue your APPN research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.