Liftoff Mobile 2026 forward adjusted EBITDA valuation

Assumptions as of 2026-07-21

USD

Updated Jul 21, 2026

as of 2026-07-21

Fair value per share

$21.83

Upside / downside

-6.2%

FY2026 revenue ($M)

$891

FY2026 adjusted EBITDA ($M)

$517

Implied enterprise value ($M)

$5,170

Implied equity value ($M)

$3,920

Diluted shares

179.60M

Pro forma net debt

1,249.70$M

Current share price

23.27$/share

FY2026 adjusted EBITDA margin

58.0%

FY2026 revenue growth

30.0%

FY2025 revenue

685.70$M

Target EV/adjusted EBITDA

10.00x

FY2025 revenue was $685.7 million and adjusted EBITDA was $374.4 million; Q1 2026 revenue was $205.6 million and adjusted EBITDA was $120.1 million. — modeledge.ai
The IPO issued 21.85 million shares and used $413.8 million of proceeds to repay term-loan debt; the prospectus provides pro forma cash, debt, shares, options, and awards. — modeledge.ai
LFTO share price was $23.27 on July 21, 2026. — modeledge.ai

Built with Modeledge MCP

Connect your MCP client to research filings and earnings calls, then build a living financial model like this one.