Loading stock analysis …
We only use strictly necessary cookies (sign-in & payment) — no tracking. More in our Privacy Policy.
GOOGL · NMS · Dienstleistungen
Free for everyone347,15 $
-4.84 (-1.38 %) today
This valuation is free forever
Alphabet is yours to value without an account or subscription — assumptions included. Your inputs stay in your browser. Every other stock needs FairValue Pro.
Last 4 completed fiscal years · Amounts in USD · SBC (stock-based compensation) & dividend per share · Growth YoY (prior year) · EPS as GAAP value (unadjusted; company-reported “adjusted” EPS may differ) · SBC & buyback shares are estimates (SBC shares ≈ expense ÷ current price)
| Fiscal year | Revenue | Net income | EPS (GAAP) | Shares (dil.) | SBC in shares | Buybacks (approx.) | Gross margin | Net margin | FCF / share | SBC / share | Dividend / share |
|---|---|---|---|---|---|---|---|---|---|---|---|
Last 8 quarters · Amounts in USD · Revenue, net income & EPS with growth YoY (year-ago quarter) and QoQ (prior quarter)
| Quarter | Revenue | Net income | EPS | Gross margin | Net margin | FCF / share |
|---|---|---|---|---|---|---|
| Q1 2026 | 109.9BYoY +21.8%QoQ -3.5% | 62.58BYoY +81.2%QoQ +81.6% | $5.12YoY +81.6%QoQ +81.6% | — | 56.9 % | $0.83 |
| Q4 2025 |
Berkshire Hathaway's New Leader Has Loaded Up on Alphabet With $10 Billion in Cash. Here's the Likely Reason.
Motley Fool · Jul 21, 2026
Big Tech's big AI spending is 'a good thing' right now
Yahoo Finance Video · Jul 21, 2026
Why Micron Stock Is Soaring Ahead of Google Earnings
Barrons.com · Jul 21, 2026
Warren Buffett's Berkshire Hathaway Owns Zero Pure-Play AI Stocks. But This 2016 Acquisition Gives It Exposure to the Data Center Boom.
Motley Fool · Jul 21, 2026
P/E
32.1
EPS (GAAP)
$10.81
FCF / share
$5.99
Market cap
4.25T USD
Revenue (TTM)
402.84B USD
Net margin
32.8 %
Data source: SEC EDGAR / offizielle Geschäftsberichte · Prices may be delayed · Not investment advice
| 2025 |
|---|
| 402.84BYoY +15.1% |
| 132.17BYoY +32% |
| $10.81YoY +34.5% |
| 12.23B |
| 71.9 M · 0.6 % |
| 289 M · 2.4 % |
| — |
| 32.8 % |
| $5.99 |
| $2.04 |
| $0.83 |
| 2024 | 350.02BYoY +13.9% | 100.12BYoY +35.7% | $8.04YoY +38.6% | 12.45B | 65.6 M · 0.5 % | 341 M · 2.7 % | — | 28.6 % | $5.85 | $1.83 | $0.60 |
|---|
| 2023 | 307.39BYoY +8.7% | 73.8BYoY +23% | $5.80YoY +27.2% | 12.72B | 64.7 M · 0.5 % | 502 M · 3.9 % | — | 24 % | $5.46 | $1.77 | — |
|---|
| 2022 | 282.84BYoY +9.8% | 59.97BYoY -21.1% | $4.56YoY -18.7% | 13.16B | 55.8 M · 0.4 % | 450 M · 3.4 % | — | 21.2 % | $4.56 | $1.47 | — |
|---|
| 113.83BYoY +18%QoQ +11.2% |
| 34.46BYoY +29.8%QoQ -1.5% |
| $2.82YoY +30%QoQ -1.4% |
| — |
| 30.3 % |
| $2.01 |
| Q3 2025 | 102.35BYoY +15.9%QoQ +6.1% | 34.98BYoY +33%QoQ +24.1% | $2.86YoY +33%QoQ +23.8% | — | 34.2 % | $2.00 |
|---|
| Q2 2025 | 96.43BYoY +13.8%QoQ +6.9% | 28.2BYoY +19.4%QoQ -18.4% | $2.31YoY +19.7%QoQ -18.1% | — | 29.2 % | $0.43 |
|---|
| Q1 2025 | 90.23BQoQ -6.5% | 34.54BQoQ +30.2% | $2.82QoQ +30% | — | 38.3 % | $1.55 |
|---|
| Q4 2024 | 96.47BQoQ +9.3% | 26.54BQoQ +0.9% | $2.17QoQ +0.9% | — | 27.5 % | $2.03 |
|---|
| Q3 2024 | 88.27BQoQ +4.2% | 26.3BQoQ +11.4% | $2.15QoQ +11.4% | — | 29.8 % | $1.44 |
|---|
| Q2 2024 | 84.74B | 23.62B | $1.93 | — | 27.9 % | $1.10 |
|---|
Estimate how GOOGL develops over the coming years — the model computes the fair value per share from it live. Every field is sensibly pre-filled; you can adjust any value.
Fair value
$366.55
Current price
$347.15
Upside
+5.6 %
Planning mode
Detailed — every year set individually. Switch to “Simple” for a quick plan with a few rates.
Plan
How does GOOGL develop? Type values per year directly or adjust with − / +.
| Year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 |
|---|---|---|---|---|---|---|---|---|
| Revenue (bn USD) | ||||||||
| Growth % | 14.5 % | 12.8 % | 11.2 % | 9.7 % | 8.1 % | 6.4 % | 5.3 % | 4.8 % |
| Net margin % | ||||||||
| Dividend / share (USD) | ||||||||
| Shares (bn) | ||||||||
| Share change % | -0.2 % | -1 % | -1.5 % | -2 % | -2.4 % | -2.8 % | -3 % | -3 % |
| EPS (USD) | 13.23 | 15.55 | 17.84 | 20.1 | 22.37 | 24.49 | 26.68 | 28.82 |
Rows with − / + are your inputs — growth, share change and EPS are computed from them automatically. The dividend row follows the payout ratio (below) automatically until you override a dividend by hand. If you change the share count per year, “Share change” switches to “man.” automatically.
Assumptions
Parameters for the plan / valuation. Tick the box = constant value across the whole planning period; for individual years enter the values per year in the plan.
Linear transition to the last year. Assumption for year 1: payment already made, counted in fair value only from year 2.
+ = share count rises (dilution) · − = share count falls (buybacks)
Projected earnings per share (USD)
This is how your plan compares to the last actual years.
The fair value for GOOGL follows from your own assumptions. The page only provides the calculation model and an initial AI-assisted orientation — your inputs determine the result. Not investment advice.
This tool is for informational and educational purposes only. Your assumptions determine the result; we assume no liability for the accuracy of the data. Full disclaimer