Communication ServicesInternet Content & InformationUnited States

GOOG.US · 谷歌（Alphabet Inc.）

NMS · US · USD

Latest price342.32美元

30D+13.55%

Vs. base value+73.5%

Research summary

GOOG.US latest organized financial period shows revenue up 15.09% year over year and net income up 32.01% year over year. Current price is about 342.32美元, while the model base case is about 197.27美元; the price is 73.5% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

62 records

Revenue4,028亿美元

Net income1,322亿美元

Free cash flow732.7亿美元

Operating cash flow1,647亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:51

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price342.32美元

Base value197.27美元

Vs. base+73.5%

Price date2026/04/23

137.80美元197.27美元260.31美元

+73.53%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

137.80美元197.27美元260.31美元

+73.53%

197.27美元Current price is 73.5% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 197.27美元
Current price: 342.32美元
Estimated shares: 12,226,641,998
Discount rate: 8.5%
Bear value: 137.80美元
Base value: 197.27美元
Bull value: 260.31美元
基准 FCF/股：5.99
基准增长：10.3%
WACC：8.5%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

225.26美元366.87美元479.47美元

-6.69%

366.87美元Current price is close to the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 366.87美元
Current price: 342.32美元
Estimated shares: 12,226,641,998
Discount rate: 8.5%
Bear value: 225.26美元
Base value: 366.87美元
Bull value: 479.47美元
近 3 年净利润均值近似所有者收益
基准增长：14.0%
WACC：8.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

17.4%当前价格隐含未来 FCF 年化增长约 17.4%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 17.4%
Current price: 342.32美元
Estimated shares: 12,226,641,998
Discount rate: 8.5%
基准 FCF/股：5.99
WACC：8.5%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

82.53美元82.53美元82.53美元

+315%

82.53美元Current price is 314.8% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 82.53美元
Current price: 342.32美元
Estimated shares: 12,226,641,998
Discount rate: 8.5%
Base value: 82.53美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：8.5%

Updated: 2026/04/25 07:51

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 62

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	4,028亿美元	1,322亿美元	732.7亿美元	10.81
2024/12/30	Annual	3,500亿美元	1,001亿美元	727.6亿美元	8.04
2023/12/30	Annual	3,074亿美元	738亿美元	695亿美元	5.8
2022/12/30	Annual	-	599.7亿美元	600.1亿美元	4.56
2021/12/30	Annual	2,576亿美元	760.3亿美元	670.1亿美元	112

Related stocks

View all

CHTR.USCharter Communications, Inc.US

CMCSA.USComcast CorporationUS

NFLX.USNetflix, Inc.US

APP.USAppLovin CorporationUS

EA.USElectronic Arts Inc.US

Ad placement