Alphabet Inc. (GOOGN)
Services-Computer Programming, Data Processing, Etc.
Latest Price
$48.63
TTM P/E
2.44
Normalized P/E
2.38
Div Yield
1.75%
Book Value
52.82
P/B Ratio
0.92
Valuation metrics
adjust assumptions →EPS: $10.81
Book value / share: $34.35
Formula: √(22.5 × EPS × BVPS)
Graham Number
$91.41
+88% upside
Norm. op. income: $78.7B (median of 7yr)
Tax rate: 16%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$61.00
+25% upside
Base FCF: $69.5B (median of recent 5yr)
Growth: 10%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$151.24
+211% upside
EPS: $10.81
Target P/E: 2×
Formula: EPS × P/E
P/E Fair Value
$21.62
56% downside