
Alphabet Inc
NASDAQ:GOOGL

Relative Value
The Relative Value of one
GOOGL
stock under the Base Case scenario is
107.34
USD.
Compared to the current market price of 105.44 USD,
Alphabet Inc
is
Undervalued by 2%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Valuation Multiples
Multiples Across Competitors
GOOGL Competitors Multiples
Alphabet Inc Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
US |
![]() |
Alphabet Inc
NASDAQ:GOOGL
|
1.4T USD | 4.8 | 22.6 | 13.8 | 16.8 | |
US |
![]() |
Meta Platforms Inc
NASDAQ:META
|
539B USD | 4.6 | 23.2 | 13.5 | 17.6 | |
CN |
![]() |
Tencent Holdings Ltd
HKEX:700
|
3.6T HKD | 5.7 | 17.8 | 31.8 | 31.8 | |
CN |
![]() |
Baidu Inc
NASDAQ:BIDU
|
54B USD | 3 | 93.4 | 19.9 | 19.9 | |
US |
![]() |
Twitter Inc
NYSE:TWTR
|
41.4B USD | 7.9 | -370.4 | 122.3 | -144.2 | |
CN |
![]() |
Kuaishou Technology
HKEX:1024
|
244B HKD | 2.4 | -11.6 | -10.9 | -10.9 | |
KR |
![]() |
Naver Corp
KRX:035420
|
30.6T KRW | 3.9 | 33.2 | 22.1 | 22.1 | |
JP |
![]() |
Z Holdings Corp
TSE:4689
|
2.9T JPY | 1.7 | 15 | 6.5 | 9.7 | |
KR |
![]() |
Kakao Corp
KRX:035720
|
26.9T KRW | 3.8 | 17.3 | 20.5 | 39.7 | |
US |
![]() |
Pinterest Inc
NYSE:PINS
|
18.8B USD | 6.7 | -195.4 | -364.5 | -177.4 | |
US |
![]() |
Snap Inc
NYSE:SNAP
|
18.2B USD | 4 | -12.7 | -17.9 | -14.9 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
US |
![]() |
Alphabet Inc
NASDAQ:GOOGL
|
4.8
|
35%
|
US |
![]() |
Meta Platforms Inc
NASDAQ:META
|
4.6
|
32%
|
CN |
![]() |
Tencent Holdings Ltd
HKEX:700
|
5.7
|
25%
|
CN |
![]() |
Baidu Inc
NASDAQ:BIDU
|
3
|
24%
|
US |
![]() |
Twitter Inc
NYSE:TWTR
|
7.9
|
17%
|
CN |
![]() |
Kuaishou Technology
HKEX:1024
|
2.4
|
60%
|
KR |
![]() |
Naver Corp
KRX:035420
|
3.9
|
65%
|
JP |
![]() |
Z Holdings Corp
TSE:4689
|
1.7
|
28%
|
KR |
![]() |
Kakao Corp
KRX:035720
|
3.8
|
54%
|
US |
![]() |
Pinterest Inc
NYSE:PINS
|
6.7
|
53%
|
US |
![]() |
Snap Inc
NYSE:SNAP
|
4
|
44%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
US |
![]() |
Alphabet Inc
NASDAQ:GOOGL
|
22.6
|
60%
|
US |
![]() |
Meta Platforms Inc
NASDAQ:META
|
23.2
|
62%
|
CN |
![]() |
Tencent Holdings Ltd
HKEX:700
|
17.8
|
-27%
|
CN |
![]() |
Baidu Inc
NASDAQ:BIDU
|
93.4
|
121%
|
US |
![]() |
Twitter Inc
NYSE:TWTR
|
Negative Multiple: -370.4 | N/A |
CN |
![]() |
Kuaishou Technology
HKEX:1024
|
Negative Multiple: -11.6 | N/A |
KR |
![]() |
Naver Corp
KRX:035420
|
33.2
|
-92%
|
JP |
![]() |
Z Holdings Corp
TSE:4689
|
15
|
59%
|
KR |
![]() |
Kakao Corp
KRX:035720
|
17.3
|
-50%
|
US |
![]() |
Pinterest Inc
NYSE:PINS
|
Negative Multiple: -195.4 | N/A |
US |
![]() |
Snap Inc
NYSE:SNAP
|
Negative Multiple: -12.7 | N/A |
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
US |
![]() |
Alphabet Inc
NASDAQ:GOOGL
|
13.8
|
71%
|
US |
![]() |
Meta Platforms Inc
NASDAQ:META
|
13.5
|
88%
|
CN |
![]() |
Tencent Holdings Ltd
HKEX:700
|
31.8
|
85%
|
CN |
![]() |
Baidu Inc
NASDAQ:BIDU
|
19.9
|
268%
|
US |
![]() |
Twitter Inc
NYSE:TWTR
|
122.3
|
N/A |
CN |
![]() |
Kuaishou Technology
HKEX:1024
|
Negative Multiple: -10.9 | N/A |
KR |
![]() |
Naver Corp
KRX:035420
|
22.1
|
30%
|
JP |
![]() |
Z Holdings Corp
TSE:4689
|
6.5
|
31%
|
KR |
![]() |
Kakao Corp
KRX:035720
|
20.5
|
54%
|
US |
![]() |
Pinterest Inc
NYSE:PINS
|
Negative Multiple: -364.5 | N/A |
US |
![]() |
Snap Inc
NYSE:SNAP
|
Negative Multiple: -17.9 | N/A |
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
US |
![]() |
Alphabet Inc
NASDAQ:GOOGL
|
16.8
|
48%
|
US |
![]() |
Meta Platforms Inc
NASDAQ:META
|
17.6
|
46%
|
CN |
![]() |
Tencent Holdings Ltd
HKEX:700
|
31.8
|
53%
|
CN |
![]() |
Baidu Inc
NASDAQ:BIDU
|
19.9
|
165%
|
US |
![]() |
Twitter Inc
NYSE:TWTR
|
Negative Multiple: -144.2 | N/A |
CN |
![]() |
Kuaishou Technology
HKEX:1024
|
Negative Multiple: -10.9 | N/A |
KR |
![]() |
Naver Corp
KRX:035420
|
22.1
|
33%
|
JP |
![]() |
Z Holdings Corp
TSE:4689
|
9.7
|
51%
|
KR |
![]() |
Kakao Corp
KRX:035720
|
39.7
|
62%
|
US |
![]() |
Pinterest Inc
NYSE:PINS
|
Negative Multiple: -177.4 | N/A |
US |
![]() |
Snap Inc
NYSE:SNAP
|
Negative Multiple: -14.9 | N/A |