With a 10% discount to our $385 fair value and a 20-year wide moat, Alphabet offers an attractive entry point for long-term compounder investors.
Google Cloud capturing an outsized share of enterprise AI workloads, driving massive margin expansion and multi-year double-digit EPS growth.
Forced breakup of the Search/Android ecosystem or structural margin degradation from high-cost generative AI queries.
Alphabet offers a rare combination of a monopolistic core business, a high-growth enterprise cloud segment, and a fortress balance sheet at a reasonable valuation.
Position sizing playbook →| Market cap | 4.24T | |
|---|---|---|
| Revenue (ttm) | 422.5B | |
| Net income (ttm) | 160.2B | |
| EPS (ttm) | $13.1 | |
| Shares out | 12.1B | |
| P/E (trailing) | 30.6x | |
| P/E (forward) | 25.9x | |
| Dividend | $0.88 (0.22%) | |
| Volume | 21,449,235 | |
| Beta | 1.27 | |
| Price target | $392 | -2.3% |
Recent price action with selectable time range.
| Item | P1 | P2 | Trend |
|---|---|---|---|
| Metric | 2023 | 2024 | 2025 |
| Revenue | $307B | $350B | $403B |
| Operating Income | $84B | $112B | $129B |
| Net Income | $74B | $100B | $132B |
| EPS (Diluted) | $5.80 | $8.04 | $10.81 |
| Model | Fair value (mid) | Weight |
|---|---|---|
| Multi stage moat fade | $395 | 25% |
| Discounted earnings | $385 | 25% |
| FCFF DCF | $410 | 20% |
| Owner earnings | $260 | 10% |
| Forward earnings | $390 | 10% |
| Reverse DCF | $350 | 10% |
Recent company headlines from major financial publishers.
Alphabet successfully navigates the AI transition, proving that conversational interfaces actually increase commercial intent and ad conversion rates, while Cloud captures a massive share of enterprise AI inference workloads.
The core business continues to grind higher despite elevated competitive noise. Cloud becomes a massive profit center, offsetting any margin dilution from higher AI inference costs.
A forced break of the Apple default search agreement causes significant market share leakage, while the cost to serve AI-augmented queries structurally depresses gross margins.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| Multi stage moat fade | 25% | $395 | -1.4% | |
| Discounted earnings | 25% | $385 | -3.9% | |
| FCFF DCF | 20% | $410 | +2.3% | |
| Owner earnings | 10% | $260 | -35.1% | |
| Forward earnings | 10% | $390 | -2.7% | |
| Reverse DCF | 10% | $350 | -12.7% | |
| Composite FV (weighted) | 100% | $377 | +9.9% |
| Ke ↓ / g → | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 9.22% | $450 | $480 | $520 | $570 | $630 |
| 9.72% | $410 | $435 | $465 | $500 | $545 |
| 10.22% | $375 | $395 | $420 | $445 | $480 |
| 10.72% | $345 | $360 | $380 | $400 | $430 |
| 11.22% | $320 | $335 | $350 | $365 | $385 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Revenue Growth | 100% | 8.0 | |
| Margin Trend | 1% | 9.0 | |
| Moat Trend | 2% | 8.0 | |
| Capital Allocation | 100% | 9.0 | |
| Balance Sheet | 100% | 10.0 | |
| Earnings Quality | 100% | 9.0 | |
| Valuation | 100% | 7.0 | |
| Management | 100% | 8.0 | |
| Macro Sensitivity | 100% | 7.0 | |
| Regulatory Risk | 100% | 4.0 |
Upcoming earnings date and setup when available.