|
End-of-day quote
Thailand S.E.
2026-09-30
|
5-day change | 1st Jan Change | ||
| 5.800 THB | +0.87% |
|
-3.33% | +16.94% |
| 02:35pm | S&P 500, Nasdaq climb as soft inflation dampens Fed rate hike expectations | RE |
| 01:44pm | FTC Probes Risks Tied to OpenAI and Anthropic Products |  |
Company Valuation: Alphabet Inc.
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 | 4,149,554 | - | - |
| Change | - | -40.42% | 53.31% | 32.36% | 62.74% | 9.74% | - | - |
| Enterprise Value (EV) 1 | 1,797,023 | 1,045,943 | 1,657,796 | 2,238,756 | 3,701,001 | 4,018,231 | 4,070,542 | 4,093,263 |
| Change | - | -41.8% | 58.5% | 35.04% | 65.32% | 8.57% | 1.3% | 0.56% |
| P/E | 25.8x | 19.3x | 24.1x | 23.5x | 29x | 16.5x | 22.8x | 19x |
| PBR | 7.62x | 4.43x | 6.27x | 7.11x | 9.11x | 5.74x | 4.52x | 3.66x |
| PEG | - | -1x | 0.9x | 0.6x | 0.8x | 0.2x | -0.8x | 1x |
| Capitalization / Revenue | 7.46x | 4.05x | 5.71x | 6.64x | 9.39x | 8.32x | 6.75x | 5.64x |
| EV / Revenue | 6.98x | 3.7x | 5.39x | 6.4x | 9.19x | 8.06x | 6.62x | 5.56x |
| EV / EBITDA | 16.9x | 9.5x | 14x | 14.9x | 21.1x | 17.2x | 13.6x | 10.7x |
| EV / EBIT | 22.8x | 14x | 19.7x | 19.9x | 28.7x | 23.4x | 18.8x | 15.5x |
| EV / FCF | 26.8x | 17.4x | 23.9x | 30.8x | 50.5x | 479x | -126x | 298x |
| FCF Yield | 3.73% | 5.74% | 4.19% | 3.25% | 1.98% | 0.21% | -0.8% | 0.34% |
| Dividend per Share 2 | - | - | - | 0.6 | 0.83 | 0.8724 | 0.9153 | 0.9546 |
| Rate of return | - | - | - | 0.32% | 0.27% | 0.26% | 0.27% | 0.28% |
| EPS 2 | 5.61 | 4.56 | 5.8 | 8.04 | 10.81 | 20.64 | 14.95 | 17.91 |
| Distribution rate | - | - | - | 7.46% | 7.68% | 4.23% | 6.12% | 5.33% |
| Net sales 1 | 257,637 | 282,836 | 307,394 | 350,018 | 402,836 | 498,620 | 614,993 | 735,748 |
| EBITDA 1 | 106,531 | 110,132 | 118,699 | 150,486 | 175,128 | 233,391 | 298,617 | 382,724 |
| EBIT 1 | 78,714 | 74,842 | 84,293 | 112,390 | 129,039 | 171,656 | 216,965 | 263,561 |
| Net income 1 | 76,033 | 59,972 | 73,795 | 100,118 | 132,170 | 254,161 | 186,520 | 223,566 |
| Net Debt 1 | -124,832 | -99,061 | -97,663 | -84,774 | -80,296 | -131,323 | -79,012 | -56,291 |
| Reference price 2 | 144.85 | 88.23 | 139.69 | 189.30 | 313.00 | 340.92 | 340.92 | 340.92 |
| Nbr of stocks (in thousands) | 13,275,280 | 12,943,000 | 12,516,000 | 12,241,000 | 12,067,000 | 12,230,000 | - | - |
| Announcement Date | 2/1/22 | 2/2/23 | 1/30/24 | 2/4/25 | 2/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.52x | 8.06x | 17.22x | 0.26% | 4,150B | |
| 23.67x | 7.49x | 13.17x | 0.29% | 1,882B | |
| 14.92x | 3.98x | 9.21x | 1.37% | 495B | |
| 28.83x | 13.52x | 21.36x | 0.63% | 494B | |
| 19.62x | 5.81x | 17.45x | -.--% | 293B | |
| 21.07x | 1.52x | 10.47x | 1.01% | 268B | |
| 92.26x | 12.12x | 65.07x | -.--% | 191B | |
| 21.69x | 2.49x | 12.67x | -.--% | 142B | |
| 7.94x | 0.87x | 3.76x | -.--% | 110B | |
| Average | 27.39x | 6.21x | 18.93x | 0.39% | 891.56B | |
| Weighted average by Cap. | 20.89x | 7.61x | 16.68x | 0.36% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GOOGL Stock
- GOOGL03 Stock
- Valuation Alphabet Inc.
Select your edition
All financial news and data tailored to specific country editions
