Alphabet Inc.

Technology
Computer Software: Programming, Data Processing
www.abc.xyz

Earnings Score
Moat Score
Safety Score
Final Score

Market Cap $1.99T
PE 18
Debt $13.00B
Cash $23.26B
EV $1.98T
FCF $74.88B

Earnings

loading chart...

Sales & Net Margins

loading chart...

Earnings	$111.00B
EBIT	$133.29B
ROE	32%
ROA	28%
FCF	$74.88B
Equity	$345.27B
Growth Stability	100%
PE	17.93
PEG	0.88
PB	5.77
P/FCF	26.58
P/S	5.53
Price/Cash	0.01
Debt/Equity	0.04
Debt/FCF	0.17
Net Margins	38%
Gross Margins	59%
Op. Margins	37%
Earnings CAGR	25%
Sales Growth YoY	12%
Sales Growth QoQ	-6%
Sales CAGR	19%
FCF CAGR	18%
Equity CAGR	11%
Earnings Stability	0.9
Earnings Growth YoY	46%
Earnings Growth QoQ	30%
Earnings CAGR 5Y	20%

Sales CAGR 5Y	16%
FCF CAGR 5Y	13%
Equity CAGR 5Y	9%
Earnings CAGR 3Y	10%
Sales CAGR 3Y	10%
FCF CAGR 3Y	3%
Equity CAGR 3Y	12%
Market Cap	$1.99T
Revenue	$359.71B
Dividend Yield	0%
Payout Ratio	9%
Assets	$475.37B
Total Debt	$13.00B
Cash	$23.26B
Shares Outstanding	12.16B
EV	1.98T
Earnings Score	95%
Moat Score	98%
Safety Score	98%
Final Score	97%
Working Capital	70.4B
Current Ratio	1.77
Gross Profit	$210.76B
Shares Growth 3y	-3%
Equity Growth QoQ	6%
Equity Growth YoY	18%

Assets & ROA

loading chart...

Stockholders Equity & ROE

loading chart...

Alphabet is a holding company. Internet media giant Google is a wholly owned subsidiary. Google generates 99% of Alphabet revenue, of which more than 85% is from online ads. Google's other revenue is from sales of apps and content on Google Play and YouTube, as well as cloud service fees and other licensing revenue. Sales of hardware such as Chromebooks, the Pixel smartphone, and smart home products, which include Nest and Google Home, also contribute to other revenue. Alphabet's moonshot investments are in its other bets segment, where it bets on technology to enhance health (Verily), faster internet access to homes (Google Fiber), self-driving cars (Waymo), and more. Alphabet's operating margin has been 25%-30%, with Google at 30% and other bets operating at a loss.

SEC Filings

Direct access to Alphabet Inc. (GOOGL) Annual Reports (10K) and Quarterly Reports (10Q) from the SEC website.

2025
- 10-Q Mar 31
2024
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31
2023
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31

Sector Comparison

How does Alphabet Inc. compare to its competitors?

Loading chart...

Peter Lynch's Chart

This chart shows the current pricing of Alphabet Inc. compared to its past. The addition of the earnings trend line provides further insights into the company's earnings power.

CAGR 25%

Stability 90%

loading chart...

Alphabet Inc. Discounted Cash Flow

Fully customizable DCF calculator online for Alphabet Inc..

Years

Calculation mode

= $2.7T

	0	1	2	3	4	5	6	7	8	9	10	TV
fcf	$75B	$89B	$105B	$124B	$147B	$174B	$206B	$244B	$288B	$341B	$404B	$4T
DCF		$81B	$87B	$93B	$100B	$108B	$116B	$125B	$135B	$145B	$156B	$1.6T
Value	$2.7T

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years	12/2015	12/2016	12/2017	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	TTM
Net Margins	21%	22%	11%	22%	21%	22%	30%	21%	24%	29%	38%
ROA	-	14%	14%	15%	14%	15%	25%	20%	21%	27%	28%
ROE	-	14%	8%	17%	17%	18%	30%	23%	26%	31%	32%

Good Net Margins (38.28%)

Net Margins are high enough to offer a good protection on the profits in case of higher costs or higher interests. Furthermore higher margins reduce earnings’ volatility.

Safety and Stability

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years	12/2015	12/2016	12/2017	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	TTM
Debt over FCF	-	0.15	0.17	0.18	0.16	0.38	0.23	0.26	0.23	0.18	0.17
Debt over Equity	0.05	0.03	0.03	0.02	0.02	0.07	0.06	0.06	0.06	0.04	0.04
Growth Stability	-	-	-	100%	100%	100%	100%	100%	100%	100%	100%

Good Debt/FCF ratio (0.17)

Net Margins are high enough to offer a good protection on the profits in case of higher costs or higher interests. Furthermore higher margins reduce earnings’ volatility.

Good Debt/Equity ratio (0.04)

The company is not overleveraged and has a good balance between equity and debt.

Good Graham’s Stability (100%)

The company has a good stability in its earnings, which is a sign of a good competitive advantage.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years	12/2015	12/2016	12/2017	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	CAGR 5Y
Revenue YoY growth	-	20%	23%	23%	18%	13%	41%	10%	9%	14%	16%
Earnings YoY growth	-	23%	-35%	143%	12%	17%	89%	-21%	23%	36%	20%
Equity YoY growth	-	16%	10%	16%	13%	10%	13%	2%	11%	15%	9%
FCF YoY growth	-	60%	-7%	-4%	36%	38%	56%	-10%	16%	5%	13%