GOOGL
Alphabet Inc
Price:  
168.21 
USD
Volume:  
34,518,484.00
United States | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Alphabet (Google) Intrinsic Value

16.60 %
Upside

What is the intrinsic value of Alphabet (Google)?

As of 2025-06-06, the Intrinsic Value of Alphabet Inc (GOOGL) is 196.09 USD. This Alphabet (Google) valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.21 USD, the upside of Alphabet Inc is 16.60%.

The range of the Intrinsic Value is 141.89 - 330.39 USD

Is Alphabet (Google) undervalued or overvalued?

Based on its market price of 168.21 USD and our intrinsic valuation, Alphabet Inc (GOOGL) is undervalued by 16.60%.

168.21 USD
Stock Price
196.09 USD
Intrinsic Value
Intrinsic Value Details

Alphabet (Google) Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 141.89 - 330.39 196.09 16.6%
DCF (Growth 10y) 182.83 - 410.84 248.93 48.0%
DCF (EBITDA 5y) 133.26 - 182.73 158.93 -5.5%
DCF (EBITDA 10y) 171.59 - 243.82 206.72 22.9%
Fair Value 228.67 - 228.67 228.67 35.94%
P/E 114.19 - 164.02 137.27 -18.4%
EV/EBITDA 81.48 - 156.07 113.44 -32.6%
EPV 51.31 - 70.15 60.73 -63.9%
DDM - Stable 81.68 - 260.58 171.13 1.7%
DDM - Multi 125.28 - 313.47 179.35 6.6%

Alphabet (Google) Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,041,228.40
Beta 0.93
Outstanding shares (mil) 12,135.00
Enterprise Value (mil) 2,031,911.40
Market risk premium 4.60%
Cost of Equity 8.50%
Cost of Debt 5.00%
WACC 8.47%