← PLTR forward model

PLTR · Forward model · U.S. government

What has to happen in U.S. government

Model as of

This page changes U.S. government inside the complete PLTR model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

PLTR forward model
Horizon
Consolidated fair value $166.13 all other verticals held in this portfolio case
Final-quarter revenue $2.44B 22% of company revenue
Explicit segment contribution $17.90B EBITDA less segment capex, before corporate items

U.S. government

Basis quarter$809M
Final quarter$2.44B
Implied CAGR+25%
Final revenue mix22%

The floor. $809M in the basis quarter, up 90% year-over-year and 18% sequentially, and still the largest single box. Defense and civil agencies running Gotham, Maven and increasingly AIP. It is sticky in practice and cancelable on paper: most of these contracts carry termination-for-convenience clauses or initial terms under twelve months, which is precisely why the $4.9B RPO is, in the CFO's words, primarily commercial. Nothing Palantir publishes gives this box a volume unit — no agency count, no seat count, no programme count — so the honest driver is a growth rate with the reason stated.

Last four quarters
2025 Q3 $486M Reported
2025 Q4 $570M Reported
2026 Q1 $687M Reported
2026 Q2 $809M Reported
Gotham for defense and intelligenceMaven Smart SystemAIP in civil agenciesApollo delivery and accreditation
Sequential growth +10.0%/qtr decaying toward +3.0% 10% against the 18% just delivered. Government revenue is lumpy on award timing and the last five quarters averaged 17%.
U.S. government

Latest: $2.44B (2031Q2E)

Period Value
2024Q3 $320M
2024Q4 $343M
2025Q1 $373M
2025Q2 $426M
2025Q3 $486M
2025Q4 $570M
2026Q1 $687M
2026Q2 $809M
2026Q3E $890M
2026Q4E $971M
2027Q1E $1.05B
2027Q2E $1.14B
2027Q3E $1.22B
2027Q4E $1.30B
2028Q1E $1.38B
2028Q2E $1.46B
2028Q3E $1.54B
2028Q4E $1.62B
2029Q1E $1.70B
2029Q2E $1.78B
2029Q3E $1.86B
2029Q4E $1.94B
2030Q1E $2.02B
2030Q2E $2.11B
2030Q3E $2.19B
2030Q4E $2.27B
2031Q1E $2.35B
2031Q2E $2.44B

Assumptions & reasoning

  • Palantir does not publish an agency count, a programme count or a seat count for government at any geography, so there is no volume unit to model. A growth driver here is a disclosure limit, not laziness.
  • The CTO put trailing-twelve-month Department of War revenue at under 25 basis points of the Pentagon budget. That is the bull framing; the bear framing is that the same budget can be reprogrammed inside a quarter.
  • Sequential growth has been unusually steady — 14%, 14%, 17%, 21%, 18% across the last five quarters — which is what makes a growth rate defensible for this line even without a driver.
  • This box barely appears in RPO. Termination-for-convenience clauses and sub-twelve-month initial terms mean the GAAP visibility number describes the commercial business, not this one.
  • A growth driver here is a disclosure limit made visible, not a modelling shortcut. If Palantir ever publishes a government agency or programme count, this line should be rebuilt on it.
PLTR model map

Explore another vertical