Valuation Alphabet Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2024-09-13 pm EDT			After market 05:21:03 pm
157.46 ^USD	+1.79%		157.10	-0.23%

10:02pm	Sector Update: Tech Stocks Gain Late Afternoon	MT
08:29pm	Google Ad Tech Unlikely to be Severed From Alphabet by EU Regulators	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	922,946	1,185,281	1,921,855	1,145,004	1,755,459	1,908,981	-	-
Change	-	28.42%	62.14%	-40.42%	53.31%	8.75%	-	-
Enterprise Value (EV) ¹	807,825	1,062,519	1,797,023	1,045,943	1,657,796	1,817,421	1,800,263	1,768,142
Change	-	31.53%	69.13%	-41.8%	58.5%	9.63%	-0.94%	-1.78%
P/E ratio	27.2x	29.9x	25.8x	19.3x	24.1x	20.2x	17.8x	15.4x
PBR	4.58x	5.32x	7.62x	4.43x	6.27x	5.92x	4.99x	4.29x
PEG	-	1.6x	0.3x	-1x	0.9x	0.6x	1.3x	1x
Capitalization / Revenue	5.7x	6.49x	7.46x	4.05x	5.71x	5.5x	4.94x	4.46x
EV / Revenue	4.99x	5.82x	6.98x	3.7x	5.39x	5.23x	4.66x	4.13x
EV / EBITDA	13.8x	15.6x	16.9x	9.5x	14x	12.4x	10.7x	9.19x
EV / EBIT	23.6x	25.8x	22.8x	14x	19.7x	16.7x	14.5x	12.6x
EV / FCF	26.1x	24.8x	26.8x	17.4x	23.9x	24x	19.6x	16.6x
FCF Yield	3.83%	4.03%	3.73%	5.74%	4.19%	4.17%	5.1%	6.01%
Dividend per Share ²	-	-	-	-	-	0.6002	0.8125	0.895
Rate of return	-	-	-	-	-	0.39%	0.53%	0.58%
EPS ²	2.458	2.93	5.61	4.56	5.8	7.648	8.715	10.02
Distribution rate	-	-	-	-	-	7.85%	9.32%	8.93%
Net sales ¹	161,857	182,527	257,637	282,836	307,394	347,335	386,627	428,348
EBITDA ¹	58,503	67,912	106,531	110,132	118,699	146,958	167,900	192,341
EBIT ¹	34,231	41,224	78,714	74,842	84,293	108,588	124,175	140,643
Net income ¹	34,343	40,269	76,033	59,972	73,795	95,282	107,198	121,192
Net Debt ¹	-115,121	-122,762	-124,832	-99,061	-97,663	-91,560	-108,718	-140,839
Reference price ²	66.97	87.63	144.85	88.23	139.69	154.69	154.69	154.69
Nbr of stocks (in thousands)	13,793,749	13,528,525	13,275,280	12,943,000	12,516,000	12,310,000	-	-
Announcement Date	2/3/20	2/2/21	2/1/22	2/2/23	1/30/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ALPHABET INC.	20.23x	5.23x	12.37x	+0.39%	1,909B
BAIDU, INC.	9.62x	0.48x	1.9x	-.--%	29.48B
Z HOLDINGS CORPORATION	21.17x	1.79x	7.89x	+1.37%	20.8B
NAVER CORPORATION	15.97x	2.02x	8.38x	+0.74%	18.02B
LASTMINUTE.COM N.V.	30.42x	0.58x	4.46x	-	230M
Average	19.48x	2.02x	7.00x	+0.63%	395.5B
Weighted average by Cap.	20.04x	5.10x	12.13x	+0.40%