Previous Close | $182.81 |
Intrinsic Value | $134.00 |
Upside potential | -27% |
Data is not available at this time.
Alphabet Inc. operates as a global technology leader, primarily generating revenue through digital advertising, cloud computing, and hardware sales. Its core platforms, including Google Search, YouTube, and Android, dominate the digital ad market, leveraging vast user data and AI-driven targeting. The company’s Google Cloud segment is a key growth driver, competing with AWS and Azure in enterprise solutions. Alphabet also invests heavily in moonshot projects (e.g., Waymo, Verily) to diversify its portfolio. With a stronghold in search and video, Alphabet maintains a competitive edge through innovation, scale, and ecosystem integration, though regulatory scrutiny remains a risk. Its market position is reinforced by high barriers to entry, brand loyalty, and continuous R&D investment, ensuring long-term relevance in a rapidly evolving tech landscape.
Alphabet reported FY 2024 revenue of $350.0 billion, driven by robust ad sales and cloud growth. Net income stood at $100.1 billion, reflecting a 28.6% margin, supported by operational efficiency and cost discipline. Operating cash flow of $125.3 billion underscores strong monetization, while capital expenditures of $52.5 billion highlight continued investment in infrastructure and innovation. Diluted EPS of $8.04 demonstrates sustained profitability.
Alphabet’s earnings power is anchored by high-margin advertising revenue and scalable cloud services. The company generates significant free cash flow ($72.8 billion after capex), enabling aggressive reinvestment and shareholder returns. ROIC remains elevated due to dominant market positions and capital-light digital services, though moonshot projects dilute near-term efficiency. Share buybacks and a new $0.60 dividend signal confidence in cash generation.
Alphabet’s balance sheet is robust, with $23.5 billion in cash and $25.5 billion in total debt, reflecting a net debt position of $2.0 billion. The low leverage ratio (0.08x net debt/EBITDA) ensures financial flexibility. High liquidity supports M&A and R&D, while manageable debt levels mitigate refinancing risks. The equity base remains strong, with 12.3 billion shares outstanding.
Revenue growth is fueled by cloud expansion and AI integration across ads and services. The newly initiated dividend (0.6% yield) complements buybacks, balancing capital returns with growth investments. Long-term trends favor Alphabet’s AI and data-centric model, though ad market cyclicality poses short-term volatility. The dividend policy signals maturity but is unlikely to prioritize high payouts over reinvestment.
Alphabet trades at a premium to peers, reflecting its growth trajectory and cash flow durability. Market expectations hinge on AI monetization and cloud margin improvement. Valuation multiples account for dominant market share but remain sensitive to regulatory and competitive risks. Consensus estimates project mid-teens EPS growth, assuming steady ad recovery and cloud acceleration.
Alphabet’s moat lies in its data ecosystem, AI capabilities, and infrastructure scale. Near-term focus includes AI-driven ad tools and cloud enterprise adoption. Regulatory challenges and competition in cloud/search are key risks, but diversification into hardware and autonomous tech provides optionality. The outlook remains positive, with innovation and execution as critical drivers.
Alphabet Inc. 10-K (FY 2024), Investor Presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |