Loading...

Alphabet Inc (NASDAQ:GOOGL)

117.47 USD -0.72 USD ( -0.61% )
Watchlist Manager
Alphabet Inc Logo
Alphabet Inc
NASDAQ:GOOGL
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Aug 7, 2022. View other valuation models.

Estimated DCF Value of one GOOGL stock is 122.28 USD. Compared to the current market price of 117.47 USD, the stock is Undervalued by 4%.

GOOGL DCF Value
Base Case
122.28 USD
Undervaluation 4%
DCF Value
Price
Worst Case
Base Case
Best Case
122.28
DCF Value
Worst Case
Base Case
Best Case
Alphabet Inc Competitors:
DCF Valuation
TRIP
Tripadvisor Inc
CARG
CarGurus Inc
MONY
Moneysupermarket.Com Group PLC
TWTR
Twitter Inc
MTCH
Match Group Inc
MAX
Mediaalpha Inc
3770
Zappallas Inc
300494
Hubei Century Network Technology Inc

Valuation Settings

Available Valuations
DCF Valuation Models

You can view valuation models created by the Alpha Spread algorithm, as well as models created by other investors.

1 valuation model available
Alpha Spread
Updated on Aug 7, 2022
Default Valuation
Other investors haven't shared any valuation models for Alphabet Inc. There is only Alpha Spread valuation model.

Valuation Settings
Alpha Spread's Valuation Model

You can change any inputs, such as future revenue growth, margins, etc. using our Present Value Calculation block.

Discount Rate
7.9%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
7.9%
Terminal Growth
0%
Growth Period
5 Years
Reset
Save as My Model

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 1.5T USD
+ Cash & Equivalents 17.9B USD
+ Investments 138B USD
Firm Value 1.7T USD
- Debt 14.7B USD
Equity Value 1.6T USD
/ Shares Outstanding 13.4B
GOOGL DCF Value 122.28 USD
Undervalued by 4%

To view the process of calculating the Present Value of Alphabet Inc' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Operating Model
Discounted Cash Flow Model

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of GOOGL stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

GOOGL Stock DCF Valuation FAQ

What is the DCF value of one GOOGL stock?

Estimated DCF Value of one GOOGL stock is 122.28 USD. Compared to the current market price of 117.47 USD, the stock is Undervalued by 4%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Alphabet Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.5T USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 122.28 USD per one GOOGL share.