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.
G
US
GOOG.US · Alphabet Inc.
US · US
Latest price349.27 USD
30D-10.09%
Vs. base value+219%
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 110 USD; the current price sits +219% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue403B USD
Net income132B USD
Free cash flow73B USD
Operating cash flow165B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price349.27 USD
Base value109.51 USD
Vs. base+219%
Price date2026/04/29
99.79 USD109.51 USD118.26 USD
+219%
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.Adjusted reference: 276.52 USD
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.
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.
Updated: 2026/04/29 15:21
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2023/12/31 | Restructuring charges | Restructuring | -3B USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 403B USD | 132B USD | - | 73B USD | 10.81 | - |
| 2024/12/31 | Annual | 350B USD | 100B USD | - | 73B USD | 8.04 | - |
| 2023/12/31 | Annual | 307B USD | 74B USD | 77B USD | 69B USD | 5.8 | 6.04 |
| 2022/12/31 | Annual | - | 60B USD | - | 60B USD | 4.56 | - |
| 2021/12/31 | Annual | 258B USD | 76B USD | - | 67B USD | 112 | - |
Ad placement