investorscraft@gmail.com

Intrinsic ValueAlphabet Inc. (ABEA.DE)

Previous Close284.80
Intrinsic Value
Upside potential
Previous Close
284.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Alphabet Inc. operates as a global technology leader, primarily through its Google Services, Google Cloud, and Other Bets segments. The company dominates the digital advertising space with platforms like Google Search, YouTube, and Android, which generate substantial ad revenue. Additionally, Alphabet monetizes hardware sales, cloud computing services, and subscription-based offerings, positioning itself as a diversified tech giant with a stronghold in both consumer and enterprise markets. Alphabet’s Google Cloud segment is a key growth driver, competing with AWS and Microsoft Azure in the rapidly expanding cloud infrastructure market. The company’s Other Bets segment explores emerging technologies, including health tech and internet services, though these ventures remain speculative compared to its core businesses. Alphabet’s market leadership is reinforced by its vast ecosystem, innovation in AI, and strategic acquisitions, ensuring sustained relevance in a dynamic industry. Its ability to leverage data and scale across multiple verticals solidifies its competitive edge, making it a dominant force in global digital economies.

Revenue Profitability And Efficiency

Alphabet reported robust revenue of €350.02 billion for FY 2024, driven by strong performance in advertising and cloud services. Net income stood at €100.12 billion, reflecting efficient cost management and high-margin operations. Operating cash flow of €125.30 billion underscores the company’s ability to convert revenue into cash, while capital expenditures of €52.54 billion highlight continued investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €8.04 demonstrates its earnings strength, supported by high-margin digital advertising and scalable cloud services. Alphabet’s capital efficiency is evident in its ability to generate substantial cash flows while reinvesting in innovation, maintaining a balance between growth and profitability.

Balance Sheet And Financial Health

Alphabet maintains a solid balance sheet with €23.47 billion in cash and equivalents and €25.46 billion in total debt, indicating strong liquidity and manageable leverage. The company’s financial health is further reinforced by its consistent cash flow generation and prudent capital allocation.

Growth Trends And Dividend Policy

Alphabet’s growth is fueled by expanding cloud adoption and digital advertising demand. The company initiated a dividend policy with a payout of €0.73 per share, signaling confidence in its cash flow stability while retaining ample funds for reinvestment in high-return projects.

Valuation And Market Expectations

With a market cap of €1.75 trillion, Alphabet trades at a premium, reflecting investor confidence in its sustained growth and market dominance. The beta of 1.01 suggests alignment with broader market volatility, while its diversified revenue streams justify its valuation.

Strategic Advantages And Outlook

Alphabet’s strategic advantages include its ecosystem lock-in, AI leadership, and cloud expansion. The outlook remains positive, with continued growth in advertising, cloud, and emerging technologies, though regulatory scrutiny and competition pose risks.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount