Fair value (multi-method)
Four independent methods triangulate what GOOGL is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$1,697.69
Method range
$104.64 – $1,697.69
median $364.63
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $1,697.69 | +396.27% |
| Exit multiple | $309.13 | -9.64% |
| Analyst target | $420.14 | +22.82% |
| Graham number | $104.64 | -69.41% |
- Forward DCF$1,697.69
- Exit multiple$309.13
- Analyst target$420.14
- Graham number$104.64
Stock price
$342.09
EPS (TTM)
$19.91
5Y EPS CAGR
29.8%
Fair value @ hist. growth
$1,697.69
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
7.3%
per year over your projection horizon
Margin of safety 79.8% vs hist-growth DCF
Historical 5Y CAGR
29.8%
Your model implies
7.3%
Next-year analyst consensus
-28.0%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.9% | 4.6% | 4.0% | 3.4% | 2.8% | 2.1% |
| 9.9% | 6.4% | 6.0% | 5.5% | 4.9% | 4.3% |
| 10.9% | 8.2% | 7.8% | 7.3% | 6.9% | 6.3% |
| 11.9% | 9.9% | 9.5% | 9.1% | 8.7% | 8.2% |
| 12.9% | 11.5% | 11.2% | 10.8% | 10.4% | 10.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.12
Low vs growth
Net debt
$28.6B
Total debt − cash
Beta
1.25
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Alphabet (GOOGL) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks0.39% TTM
- Dividend Profile0.25% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History2 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.