investorscraft@gmail.com

Intrinsic ValueAlphabet Inc. (ABEC.DE)

Previous Close285.15
Intrinsic Value
Upside potential
Previous Close
285.15

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, while its Google Cloud division provides enterprise-grade cloud infrastructure and collaboration tools. Alphabet’s diversified revenue streams include ad sales, hardware (Pixel, Nest, Fitbit), and subscription services, reinforcing its position as a key player in the internet and cloud computing sectors. The company’s Other Bets segment explores emerging opportunities in health tech and other innovative areas, though these remain a smaller part of its overall business. Alphabet’s scale, technological expertise, and vast user base give it a competitive edge in an industry characterized by rapid innovation and high barriers to entry. Its market leadership is further solidified by strong brand recognition, extensive data resources, and continuous investment in AI and machine learning.

Revenue Profitability And Efficiency

Alphabet reported revenue of €350.0 billion (converted from USD) for the fiscal year, with net income reaching €100.1 billion, reflecting robust profitability. The company’s operating cash flow stood at €125.3 billion, underscoring its ability to generate substantial cash from core operations. Capital expenditures of €52.5 billion highlight Alphabet’s ongoing investments in infrastructure, R&D, and growth initiatives.

Earnings Power And Capital Efficiency

Alphabet’s diluted EPS of €8.04 demonstrates strong earnings power, supported by high-margin advertising revenue and scalable cloud services. The company efficiently deploys capital, balancing reinvestment in innovation with shareholder returns, as evidenced by its dividend payout of €0.73 per share and significant cash reserves.

Balance Sheet And Financial Health

Alphabet maintains a solid balance sheet with €23.5 billion in cash and equivalents and total debt of €25.5 billion, indicating a conservative leverage profile. Its financial health is further reinforced by strong cash generation and manageable debt levels, providing flexibility for strategic investments and acquisitions.

Growth Trends And Dividend Policy

Alphabet has consistently delivered growth, driven by expanding digital advertising and cloud computing demand. The company recently initiated a dividend, signaling confidence in its cash flow stability, though its primary focus remains on reinvesting profits into high-growth areas like AI and cloud infrastructure.

Valuation And Market Expectations

With a market cap of €1.78 trillion, Alphabet trades at a premium, reflecting investor confidence in its dominant market position and future growth potential. The beta of 1.01 suggests alignment with broader market volatility, while its valuation incorporates expectations of sustained revenue expansion and margin resilience.

Strategic Advantages And Outlook

Alphabet’s strategic advantages include its vast data ecosystem, technological leadership, and diversified revenue streams. The outlook remains positive, with growth expected in cloud services, AI-driven innovations, and expanding digital advertising markets, though regulatory scrutiny and competition pose potential 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