Valuation Alphabet Inc.

Equities

Market Closed - Nasdaq Other stock markets 20:00:00 10/03/2026 GMT			After hours 00:00:00
307.04 ^USD	+0.22%		307.92	+0.29%

04:52am	OpenAI plans to launch its Sora video tool in ChatGPT, The Information reports	RE
04:43am	Prime Focus-backed AI Content Platform Signs Multi-Year Pact with Google Cloud	MT

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	3,713,665	-	-
Change	-	-40.42%	53.31%	32.36%	62.74%	-1.79%	-	-
Enterprise Value (EV) ¹	1,797,023	1,045,943	1,657,796	2,238,756	3,701,001	3,654,659	3,627,561	3,626,263
Change	-	-41.8%	58.5%	35.04%	65.32%	-1.25%	-0.74%	-0.04%
P/E ratio	25.8x	19.3x	24.1x	23.5x	29x	26.7x	23.1x	20.1x
PBR	7.62x	4.43x	6.27x	7.11x	9.11x	7.06x	5.51x	4.31x
PEG	-	-1x	0.9x	0.6x	0.8x	4.07x	1.5x	1.3x
Capitalization / Revenue	7.46x	4.05x	5.71x	6.64x	9.39x	7.89x	6.86x	6.03x
EV / Revenue	6.98x	3.7x	5.39x	6.4x	9.19x	7.77x	6.7x	5.89x
EV / EBITDA	16.9x	9.5x	14x	14.9x	21.1x	16.8x	13.9x	11.8x
EV / EBIT	22.8x	14x	19.7x	19.9x	28.7x	23x	19.6x	17x
EV / FCF	26.8x	17.4x	23.9x	30.8x	50.5x	169x	73.9x	38.7x
FCF Yield	3.73%	5.74%	4.19%	3.25%	1.98%	0.59%	1.35%	2.58%
Dividend per Share ²	-	-	-	0.6	-	0.8647	0.8951	0.939
Rate of return	-	-	-	0.32%	-	0.28%	0.29%	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	307.04	307.04	307.04
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	01/02/22	02/02/23	30/01/24	04/02/25	04/02/26	-	-	-

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.	26.6x	7.75x	16.71x	0.28%	3,704B
BAIDU, INC.	47.14x	1.68x	9.62x	-.--%	42.11B
NAVER CORPORATION	16.22x	2.28x	9.78x	0.61%	22.12B
LY CORPORATION	16.16x	2.5x	10.15x	1.81%	17.26B
LASTMINUTE.COM N.V.	12.86x	0.42x	2.88x	3.28%	174M
Average	23.80x	2.92x	9.83x	1.2%	757.16B
Weighted average by Cap.	26.72x	7.62x	16.56x	0.29%