Valuation Alphabet Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 03:50:22 16/06/26 am AEST			5-day change	1st Jan Change
371.62 ^USD	+3.32%		+2.28%	+18.72%

01:50am	Alphabet's Google to Invest $1.5 Billion to Expand Data Centers in Alabama	MT
01:16am	Google to Invest $1.5 Billion in 2026-27 to Expand Data Center Campuses in Alabama	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,921,855	1,145,004	1,755,459	2,323,530	3,781,297	4,380,783	-	-
Change	-	-40.42%	53.31%	32.36%	62.74%	15.85%	-	-
Enterprise Value (EV) ¹	1,797,023	1,045,943	1,657,796	2,238,756	3,701,001	4,323,603	4,305,105	4,276,614
Change	-	-41.8%	58.5%	35.04%	65.32%	16.82%	-0.43%	-0.66%
P/E Ratio	25.8x	19.3x	24.1x	23.5x	29x	25.3x	24.9x	20.9x
PBR	7.62x	4.43x	6.27x	7.11x	9.11x	7.68x	5.76x	4.53x
PEG	-	-1x	0.9x	0.6x	0.8x	0.8x	14.88x	1.1x
Capitalization / Revenue	7.46x	4.05x	5.71x	6.64x	9.39x	8.98x	7.57x	6.42x
EV / Revenue	6.98x	3.7x	5.39x	6.4x	9.19x	8.86x	7.44x	6.26x
EV / EBITDA	16.9x	9.5x	14x	14.9x	21.1x	19x	15.2x	11.9x
EV / EBIT	22.8x	14x	19.7x	19.9x	28.7x	25.5x	21x	17.3x
EV / FCF	26.8x	17.4x	23.9x	30.8x	50.5x	199x	171x	75.5x
FCF Yield	3.73%	5.74%	4.19%	3.25%	1.98%	0.5%	0.58%	1.32%
Dividend per Share ²	-	-	-	0.6	-	0.8783	0.912	0.944
Rate of return	-	-	-	0.32%	-	0.24%	0.25%	0.26%
EPS ²	5.61	4.56	5.8	8.04	10.81	14.22	14.46	17.2
Distribution rate	-	-	-	7.46%	-	6.18%	6.31%	5.49%
Net sales ¹	257,637	282,836	307,394	350,018	402,836	487,720	578,907	682,802
EBITDA ¹	106,531	110,132	118,699	150,486	175,128	227,056	283,026	358,043
EBIT ¹	78,714	74,842	84,293	112,390	129,039	169,849	204,810	246,851
Net income ¹	76,033	59,972	73,795	100,118	132,170	173,596	178,415	214,349
Net Debt ¹	-124,832	-99,061	-97,663	-84,774	-80,296	-57,180	-75,677	-104,169
Reference price ²	144.85	88.23	139.69	189.30	313.00	359.68	359.68	359.68
Nbr of stocks (in thousands)	13,275,280	12,943,000	12,516,000	12,241,000	12,067,000	12,202,910	-	-
Announcement Date	1/2/22	2/2/23	30/1/24	4/2/25	4/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALPHABET INC.	25.29x	8.86x	19.04x	0.24%	4,381B
BAIDU, INC.	16.57x	1.77x	9.43x	-.--%	39.39B
NAVER CORPORATION	20.05x	2.36x	10.01x	1.01%	24.38B
LY CORPORATION	14.96x	2.08x	8.3x	1.79%	17.22B
LASTMINUTE.COM N.V.	6.64x	0.23x	1.52x	4.06%	169M
Average	16.70x	3.06x	9.66x	1.42%	892.39B
Weighted average by Cap.	25.15x	8.74x	18.87x	0.25%