Valuation Alphabet Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-03-09 EDT			After hours 17:47:38
306.36 ^USD	+2.70%		305.47	-0.29%

04:40pm	OpenAI Acquires Promptfoo to Strengthen AI Agent Security
04:37pm	Hewlett Packard Enterprise projects revenue above estimates on AI boom	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,921,855	1,145,004	1,755,459	2,323,530	3,781,297	3,610,000	-	-
Change	-	-40.42%	53.31%	32.36%	62.74%	-4.53%	-	-
Enterprise Value (EV) ¹	1,797,023	1,045,943	1,657,796	2,238,756	3,701,001	3,550,994	3,523,896	3,522,598
Change	-	-41.8%	58.5%	35.04%	65.32%	-4.05%	-0.76%	-0.04%
P/E ratio	25.8x	19.3x	24.1x	23.5x	29x	25.9x	22.4x	19.5x
PBR	7.62x	4.43x	6.27x	7.11x	9.11x	6.86x	5.35x	4.19x
PEG	-	-1x	0.9x	0.6x	0.8x	3.95x	1.4x	1.3x
Capitalization / Revenue	7.46x	4.05x	5.71x	6.64x	9.39x	7.67x	6.67x	5.87x
EV / Revenue	6.98x	3.7x	5.39x	6.4x	9.19x	7.55x	6.51x	5.72x
EV / EBITDA	16.9x	9.5x	14x	14.9x	21.1x	16.3x	13.5x	11.4x
EV / EBIT	22.8x	14x	19.7x	19.9x	28.7x	22.4x	19.1x	16.6x
EV / FCF	26.8x	17.4x	23.9x	30.8x	50.5x	164x	71.8x	37.6x
FCF Yield	3.73%	5.74%	4.19%	3.25%	1.98%	0.61%	1.39%	2.66%
Dividend per Share ²	-	-	-	0.6	-	0.8647	0.8951	0.939
Rate of return	-	-	-	0.32%	-	0.29%	0.3%	0.31%
EPS ²	5.61	4.56	5.8	8.04	10.81	11.52	13.31	15.31
Distribution rate	-	-	-	7.46%	-	7.51%	6.72%	6.13%
Net sales ¹	257,637	282,836	307,394	350,018	402,836	470,571	541,182	615,380
EBITDA ¹	106,531	110,132	118,699	150,486	175,128	218,113	261,577	308,402
EBIT ¹	78,714	74,842	84,293	112,390	129,039	158,660	184,833	212,716
Net income ¹	76,033	59,972	73,795	100,118	132,170	139,571	160,780	185,491
Net Debt ¹	-124,832	-99,061	-97,663	-84,774	-80,296	-59,006	-86,104	-87,402
Reference price ²	144.85	88.23	139.69	189.30	313.00	298.52	298.52	298.52
Nbr of stocks (in thousands)	13,275,280	12,943,000	12,516,000	12,241,000	12,067,000	12,097,000	-	-
Announcement Date	2/1/22	2/2/23	1/30/24	2/4/25	2/4/26	-	-	-

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.	25.92x	7.55x	16.28x	0.29%	3,610B
BAIDU, INC.	45.76x	1.61x	9.24x	-.--%	40.93B
NAVER CORPORATION	16.52x	2.33x	9.99x	0.59%	22.4B
LY CORPORATION	15.96x	2.48x	10.09x	1.84%	17.11B
LASTMINUTE.COM N.V.	13.11x	0.43x	2.94x	3.22%	178M
Average	23.45x	2.88x	9.71x	1.19%	738.12B
Weighted average by Cap.	26.03x	7.42x	16.13x	0.3%