Alphabet (Google) Intrinsic
Value
As of 2024-12-15, the Intrinsic Value of Alphabet Inc (GOOGL) is
264.84 USD. This Alphabet (Google) valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 189.82 USD, the upside of Alphabet Inc is
39.50%.
The range of the Intrinsic Value is 147.41 - 1,722.32 USD
264.84 USD
Intrinsic Value
Alphabet (Google) Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
147.41 - 1,722.32 |
264.84 |
39.5% |
| DCF (Growth 10y) |
193.13 - 2,165.56 |
341.23 |
79.8% |
| DCF (EBITDA 5y) |
105.01 - 157.22 |
136.00 |
-28.4% |
| DCF (EBITDA 10y) |
145.87 - 230.90 |
190.64 |
0.4% |
| Fair Value |
184.41 - 184.41 |
184.41 |
-2.85% |
| P/E |
84.40 - 193.29 |
139.57 |
-26.5% |
| EV/EBITDA |
65.67 - 99.24 |
85.45 |
-55.0% |
| EPV |
50.55 - 83.33 |
66.94 |
-64.7% |
| DDM - Stable |
88.23 - 1,395.44 |
741.84 |
290.8% |
| DDM - Multi |
129.25 - 1,617.67 |
241.10 |
27.0% |
Alphabet (Google) Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,323,586.50 |
| Beta |
1.06 |
| Outstanding shares (mil) |
12,241.00 |
| Enterprise Value (mil) |
2,318,291.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.30% |
| Cost of Debt |
5.00% |
| WACC |
7.28% |