Valuation Alphabet Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-11-17 EST			Pre-market 08:39:13
285.02 ^USD	+3.11%		289.88	+1.70%

07:14am	Stocks Down Pre-Bell Amid Tech Weakness Ahead of Nvidia's Latest Financial Results	MT
07:09am	EU Investigates Amazon and Microsoft's Cloud Computing Under Digital Law -- Update	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,185,281	1,921,855	1,145,004	1,755,459	2,323,530	3,442,472	-	-
Change	-	62.14%	-40.42%	53.31%	32.36%	48.16%	-	-
Enterprise Value (EV) ¹	1,062,519	1,797,023	1,045,943	1,657,796	2,238,756	3,364,177	3,371,284	3,356,644
Change	-	69.13%	-41.8%	58.5%	35.04%	50.27%	0.21%	-0.43%
P/E ratio	29.9x	25.8x	19.3x	24.1x	23.5x	27.1x	25.6x	22.4x
PBR	5.32x	7.62x	4.43x	6.27x	7.11x	8.4x	6.78x	5.53x
PEG	-	0.3x	-1x	0.9x	0.6x	0.9x	4.6x	1.5x
Capitalization / Revenue	6.49x	7.46x	4.05x	5.71x	6.64x	8.61x	7.59x	6.76x
EV / Revenue	5.82x	6.98x	3.7x	5.39x	6.4x	8.41x	7.43x	6.59x
EV / EBITDA	15.6x	16.9x	9.5x	14x	14.9x	19x	15.9x	13.4x
EV / EBIT	25.8x	22.8x	14x	19.7x	19.9x	25.8x	21.9x	19x
EV / FCF	24.8x	26.8x	17.4x	23.9x	30.8x	51.9x	47.9x	38.5x
FCF Yield	4.03%	3.73%	5.74%	4.19%	3.25%	1.93%	2.09%	2.6%
Dividend per Share ²	-	-	-	-	0.6	0.8304	0.8593	0.8929
Rate of return	-	-	-	-	0.32%	0.29%	0.3%	0.31%
EPS ²	2.93	5.61	4.56	5.8	8.04	10.53	11.12	12.73
Distribution rate	-	-	-	-	7.46%	7.88%	7.73%	7.02%
Net sales ¹	182,527	257,637	282,836	307,394	350,018	399,933	453,439	509,459
EBITDA ¹	67,912	106,531	110,132	118,699	150,486	177,219	211,887	250,662
EBIT ¹	41,224	78,714	74,842	84,293	112,390	130,146	153,979	176,349
Net income ¹	40,269	76,033	59,972	73,795	100,118	128,466	133,990	152,067
Net Debt ¹	-122,762	-124,832	-99,061	-97,663	-84,774	-78,295	-71,188	-85,828
Reference price ²	87.63	144.85	88.23	139.69	189.30	285.02	285.02	285.02
Nbr of stocks (in thousands)	13,528,525	13,275,280	12,943,000	12,516,000	12,241,000	12,067,000	-	-
Announcement Date	2/2/21	2/1/22	2/2/23	1/30/24	2/4/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALPHABET INC.	27.09x	8.41x	18.98x	0.29%	3,442B
BAIDU, INC.	13.88x	1.47x	8.1x	-.--%	39.23B
NAVER CORPORATION	18.84x	2.73x	11.65x	0.51%	26.08B
LY CORPORATION	16.7x	1.45x	5.97x	1.65%	18.93B
LASTMINUTE.COM N.V.	10.68x	0.46x	3.31x	3.09%	186M
Average	17.44x	2.91x	9.60x	1.11%	705.38B
Weighted average by Cap.	26.82x	8.26x	18.74x	0.3%