Valuation Alphabet Inc.

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 22/01/2026 am IST			Pre-market 05:00:10 pm
328.38 ^USD	+1.98%		335.24	+2.09%

04:14pm	Anthropic Cuts 2025 Gross Profit Margin Estimate Due to Higher Inference Costs	MT
07:43am	Gulf Development enters strategic framework agreement with Google Asia Pacific	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	11,85,281	19,21,855	11,45,004	17,55,459	23,23,530	39,62,561	39,62,561	-
Change	-	62.14%	-40.42%	53.31%	32.36%	70.54%	0%	-
Enterprise Value (EV) ¹	10,62,519	17,97,023	10,45,943	16,57,796	22,38,756	38,89,378	38,92,997	38,81,447
Change	-	69.13%	-41.8%	58.5%	35.04%	73.73%	0.09%	-0.3%
P/E ratio	29.9x	25.8x	19.3x	24.1x	23.5x	31x	29.2x	25.3x
PBR	5.32x	7.62x	4.43x	6.27x	7.11x	9.85x	8.05x	6.63x
PEG	-	0.3x	-1x	0.9x	0.6x	1x	4.69x	1.7x
Capitalization / Revenue	6.49x	7.46x	4.05x	5.71x	6.64x	9.9x	8.69x	7.68x
EV / Revenue	5.82x	6.98x	3.7x	5.39x	6.4x	9.72x	8.53x	7.52x
EV / EBITDA	15.6x	16.9x	9.5x	14x	14.9x	22x	18.4x	15.5x
EV / EBIT	25.8x	22.8x	14x	19.7x	19.9x	29.8x	25.1x	21.7x
EV / FCF	24.8x	26.8x	17.4x	23.9x	30.8x	60.2x	53.9x	42.2x
FCF Yield	4.03%	3.73%	5.74%	4.19%	3.25%	1.66%	1.85%	2.37%
Dividend per Share ²	-	-	-	-	0.6	0.832	0.8593	0.8896
Rate of return	-	-	-	-	0.32%	0.25%	0.26%	0.27%
EPS ²	2.93	5.61	4.56	5.8	8.04	10.58	11.24	12.96
Distribution rate	-	-	-	-	7.46%	7.86%	7.64%	6.86%
Net sales ¹	1,82,527	2,57,637	2,82,836	3,07,394	3,50,018	4,00,289	4,56,212	5,15,994
EBITDA ¹	67,912	1,06,531	1,10,132	1,18,699	1,50,486	1,76,843	2,11,826	2,51,002
EBIT ¹	41,224	78,714	74,842	84,293	1,12,390	1,30,452	1,54,913	1,78,959
Net income ¹	40,269	76,033	59,972	73,795	1,00,118	1,28,505	1,35,653	1,55,084
Net Debt ¹	-1,22,762	-1,24,832	-99,061	-97,663	-84,774	-73,184	-69,564	-81,114
Reference price ²	87.63	144.85	88.23	139.69	189.30	328.38	328.38	328.38
Nbr of stocks (in thousands)	1,35,28,525	1,32,75,280	1,29,43,000	1,25,16,000	1,22,41,000	1,20,67,000	1,20,67,000	-
Announcement Date	02/02/21	01/02/22	02/02/23	30/01/24	04/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALPHABET INC.	31.03x	9.72x	21.99x	0.25%	3,96300Cr
BAIDU, INC.	62.28x	2.43x	14.15x	-.--%	5.58TCr
NAVER CORPORATION	17.68x	2.52x	10.84x	0.55%	2.43TCr
LY CORPORATION	15.25x	1.62x	6.65x	1.75%	1.73TCr
LASTMINUTE.COM N.V.	14.13x	0.46x	3.17x	2.99%	19Cr
Average	28.07x	3.35x	11.36x	1.11%	81.2TCr
Weighted average by Cap.	31.31x	9.54x	21.75x	0.26%