Communication ServicesInternet Content & InformationUnited States

GOOG.US · Alphabet Inc.

NMS · US · USD

Latest price349.27 USD

30D-7.12%

Vs. base value+173%

Research summary

GOOG.US latest organized financial period shows revenue grew +15.09% YoY and net income grew +32.01% YoY. Current price is about 349 USD, while the model base case is about 128 USD; the current price sits +173% versus the base case. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

10 records

Revenue403B USD

Net income132B USD

Free cash flow73B USD

Operating cash flow165B USD

Net income

Profit after costs, expenses, interest, and taxes.

Price trend

Price date: 2026/04/28 · Updated: 2026/04/29 07:21

Adjusted close trend. Current price sample covers: 2026/03/09 - 2026/04/28.

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price349.27 USD

Base value128.12 USD

Vs. base+173%

Price date2026/04/28

108.68 USD128.12 USD145.63 USD

+173%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

108.68 USD128.12 USD145.63 USD

+173%

128.12 USDCurrent price is 172.6% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 128.12 USD
Current price: 349.27 USD
Estimated shares: 12,226,641,998
Discount rate: 8.5%
Bear value: 108.68 USD
Base value: 128.12 USD
Bull value: 145.63 USD
Base FCF/share：5.99
Base growth：4.7%
WACC：8.5%
Terminal growth：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

225.26 USD366.87 USD479.47 USD

-4.8%

366.87 USDCurrent price is close to the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 366.87 USD
Current price: 349.27 USD
Estimated shares: 12,226,641,998
Discount rate: 8.5%
Bear value: 225.26 USD
Base value: 366.87 USD
Bull value: 479.47 USD
Average net income over the last 3 years proxies owner earnings
Base growth：14.0%
WACC：8.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth17.7%

Current price implies roughly 17.7% annualized FCF growth.

17.7%Current price implies roughly 17.7% annualized FCF growth.

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 17.7%
Current price: 349.27 USD
Estimated shares: 12,226,641,998
Discount rate: 8.5%
Base FCF/share：5.99
WACC：8.5%
Terminal growth：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

82.53 USD82.53 USD82.53 USD

+323%

82.53 USDCurrent price is 323.2% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 82.53 USD
Current price: 349.27 USD
Estimated shares: 12,226,641,998
Discount rate: 8.5%
Base value: 82.53 USD
Average operating income over the last 3 years
Effective tax rate is estimated at 21%
WACC：8.5%

Updated: 2026/04/29 07:21

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 10

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	403B USD	132B USD	73B USD	10.81
2024/12/30	Annual	350B USD	100B USD	73B USD	8.04
2023/12/30	Annual	307B USD	74B USD	69B USD	5.8
2022/12/30	Annual	-	60B USD	60B USD	4.56
2021/12/30	Annual	258B USD	76B USD	67B USD	112

Ad placement

GOOG.US · Alphabet Inc.

Research summary

Key financial trend

Price trend

Valuation model range

DCF

Owner Earnings

Reverse DCF

Earnings Power Value

Quarterly and annual financial table

Related stocks