investorscraft@gmail.com

Intrinsic ValueAlphabet Inc. (GOOGL.SW)

Previous CloseCHF259.00
Intrinsic Value
Upside potential
Previous Close
CHF259.00

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, leveraging its vast user base to drive ad revenue. Additionally, it monetizes hardware sales (Pixel, Nest, Fitbit) and digital content via Google Play. Google Cloud is a key growth driver, offering enterprise-grade cloud infrastructure and collaboration tools (Google Workspace), competing with AWS and Microsoft Azure. Other Bets explores emerging opportunities in health tech and internet services, though these remain a minor revenue contributor. Alphabet’s market position is reinforced by its innovation in AI, machine learning, and data analytics, ensuring sustained relevance in a rapidly evolving tech landscape. Its diversified revenue streams and strong brand equity provide resilience against sector volatility.

Revenue Profitability And Efficiency

Alphabet reported CHF 350.0 billion in revenue for FY 2024, with net income of CHF 100.1 billion, reflecting robust profitability. The company’s operating cash flow of CHF 125.3 billion underscores efficient operations, though capital expenditures of CHF -52.5 billion indicate heavy reinvestment in infrastructure and R&D. Diluted EPS of CHF 8.06 highlights strong earnings power per share.

Earnings Power And Capital Efficiency

Alphabet’s earnings are driven by high-margin advertising revenue, supplemented by growing contributions from Google Cloud. The company maintains capital efficiency with disciplined investments in innovation and scalable platforms, ensuring long-term returns. Its ability to monetize vast user data and maintain low customer acquisition costs further enhances profitability.

Balance Sheet And Financial Health

Alphabet’s balance sheet remains solid, with CHF 23.5 billion in cash and equivalents against CHF 25.5 billion in total debt, reflecting minimal leverage. The company’s strong liquidity position supports aggressive growth initiatives and potential M&A activity, while its low debt levels mitigate financial risk.

Growth Trends And Dividend Policy

Alphabet’s growth is fueled by digital advertising expansion, cloud adoption, and hardware sales. While the company initiated a dividend (CHF 0.70 per share), its primary focus remains reinvesting cash flows into high-growth areas like AI and cloud computing, aligning with its long-term strategic priorities.

Valuation And Market Expectations

With a market cap of CHF 1.68 trillion, Alphabet trades at a premium, reflecting investor confidence in its dominant market position and growth prospects. The beta of 1.01 suggests alignment with broader market volatility, while expectations hinge on sustained innovation and cloud segment performance.

Strategic Advantages And Outlook

Alphabet’s competitive moat lies in its data-driven advertising ecosystem, AI leadership, and scalable cloud infrastructure. The outlook remains positive, with growth opportunities in AI, automation, and enterprise cloud services, though regulatory scrutiny and competition pose risks.

Sources

10-K filings, investor presentations, 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