Alphabet Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-76.0% vs price
Base Case (Median)
-71.3% vs price
Bull Case (75th pct.)
-50.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $34.74 | -90.6% | High (40%) |
| PE Comparable | $219.84 | -40.8% | Medium (25%) |
| Growth Trajectory DCF | $1275.96 | 243.8% | Medium (20%) |
| Graham Number | $100.55 | -72.9% | Low (10%) |
| EV/EBITDA | $148.53 | -60.0% | Medium (20%) |
| EV/FCF | $106.35 | -71.3% | Medium (20%) |
| Earnings Power Value | $77.41 | -79.1% | Medium (50%) |
Based on 7 out of 8 methods, GOOG appears overvalued at the current price of $371.10. The base case fair value of $106.35 implies 71.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.