Skip to content
StockMarketAgent
Direct answer
GOOG trades against a final fair-value range of $318.98-$541.63, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $319, high $542, with mid-point at $429.
Stock analysis

GOOG fair value $319–$542

By StockMarketAgent.AI team· supervised by
分析日: 2026-05-20次回更新: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
株価
$384.90
▲ +43.84 (+11.39%)
公正価値
$429
$319–$542
評価
買い
confidence 88/100
上昇余地
+11.4%
upside to fair value
安全余裕率
$364.43
MoS level · 15%
時価総額
$4.66T
P/E fwd 26.6
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Composite fair value $429 with high case $542.
  • Implied upside of 11.4% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature compounder.
  • Trades at a measured discount to fair value with adequate margin of safety.
Fair value
$429
Margin of safety
+10.2%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$384.90Price
Low $318.98
Mid $428.74
High $541.63

GOOG trades against a final fair-value range of $318.98-$541.63, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Monopoly-like scale in digital advertising
    Monopoly-like scale in digital advertising and user search query volume.
  • Deep structural data advantages refining
    Deep structural data advantages refining algorithmic ad targeting.
  • Cycle upside
    Accelerating enterprise cloud adoption and AI infrastructure monetization expanding total addressable market.

§2 ベアケース

Under severe macro or technological stress, a shift away from link-based search directly targets Alphabet's highest-margin profit pool. The current $91.4B capexCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). run-rate acts as a fixed anchor, compressing free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. heavily if top-line ad revenues stall.

このテーゼが崩れる経路

AI Search Disruption

· Medium

Generative AI chat interfaces rapidly gain share, structurally lowering query volume, reducing ad real estate, and collapsing margins.

FV impact
Drops fair value toward the $211.33 trailing EPS anchor.
Trigger
1-3 Years

Regulatory Breakup

Low-Medium· Low

Antitrust scrutiny forces a value-destructive breakup of the ad-tech stack or search exclusivity agreements, reducing structural ROIC.

FV impact
Multiple compression to 15x, wiping out the mature moat premium.
Trigger
2-5 Years

Capex Value Destruction

· Low

Massive AI infrastructure investments fail to generate sufficient incremental returns, permanently impairing structural free cash flow margins.

FV impact
Cuts fair value below the $318.98 bear scenario target.
Trigger
3-5 Years
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Deterioration in FCFF or owner earnings per share converging downward to GAAP EPS.MonitorDeterioration versus the report thesis
Declining search market share relative to generative AI entrants.MonitorDeterioration versus the report thesis
Declining ad-revenue-per-query indicating terminal pricing power loss.MonitorDeterioration versus the report thesis
Year-over-year contraction in core operating margin.MonitorDeterioration versus the report thesis
Capex to DA ratio remaining persistently above 4.0x without corresponding revenue acceleration.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3CAGR
期間2022-12-312023-12-312024-12-312025-12-31Trend
売上高$282.84B$307.39B$350.02B$402.84B+12.5%
売上総利益$156.63B$174.06B$203.71B$240.30B+15.3%
営業利益$74.84B$84.29B$112.39B$129.04B+19.9%
純利益$59.97B$73.80B$100.12B$132.17B+30.1%
EPS (希薄化後)$4.56$5.80$8.04$10.81+33.3%
EBITDA$85.16B$97.97B$135.39B$180.70B+28.5%
研究開発$39.50B$45.43B$49.33B$61.09B+15.6%
販管費$42.29B$44.34B$42.00B$50.18B+5.9%

品質スコア

Piotroski F-スコア
6 / 9
0–9 品質コンポジット
Altman Zスコア
14.77
倒産リスク (>3 で安全)
Beneish Mスコア
-2.64
利益操作リスク
OCF / 純利益
1.25×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
26.6%
投下資本利益率
セクション 3

Numbers analysis

キャッシュフロー

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
BALANCE SHEET FAQ

GOOG balance sheet questions

  1. GOOG (GOOG)'s balance sheet section reports total assets, total liabilities, shareholders' equity, and the structure of debt versus cash so leverage and liquidity can be read directly.

FAQ

GOOG — frequently asked questions

  1. Based on our latest analysis, GOOG looks modestly undervalued. The current price is $385 versus a composite fair-value midpoint of $429 (range $319–$542), which implies roughly 11.4% upside to the midpoint.

Related coverage

Names readers of GOOG also follow

Same archetype: mature-compounder