238.00 - 242.07
140.53 - 242.25
26.77M / 38.44M (Avg.)
25.64 | 9.39
Analyze DCF forecasts for the company and compare them with competitors.
363.02B
Equal to GOOG's revenue of 363.02B.
18.10%
Equal to GOOG's revenue growth rate of 18.10%.
123.49B
Equal to GOOG's ebitda of 123.49B.
34.02%
Equal to GOOG's ebitda margin of 34.02%.
102.97B
Equal to GOOG's ebit of 102.97B.
28.36%
Equal to GOOG's ebit margin of 28.36%.
20.52B
Equal to GOOG's depreciation of 20.52B.
202.81B
Equal to GOOG's total cash of 202.81B.
55.87%
Equal to GOOG's cash as percentage of revenue of 55.87%.
57.55B
Equal to GOOG's receivables of 57.55B.
15.85%
Equal to GOOG's receivables as percentage of revenue of 15.85%.
1.75B
Equal to GOOG's inventories of 1.75B.
0.48%
Equal to GOOG's inventories as percentage of revenue of 0.48%.
9.51B
Equal to GOOG's accounts payable of 9.51B.
2.62%
Equal to GOOG's payables as percentage of revenue of 2.62%.
-42.07B
Equal to GOOG's capital expenditure of -42.07B.
-11.59%
Equal to GOOG's capex as percentage of revenue of -11.59%.
9.08%
Equal to GOOG's weighted average cost of capital (wacc) of 9.08%.
9.14%
Equal to GOOG's cost of equity of 9.14%.
4.26%
Equal to GOOG's cost of debt of 4.26%.
1.03
Equal to GOOG's beta of 1.03.
12.72B
Equal to GOOG's diluted shares outstanding of 12.72B.
28.50B
Equal to GOOG's total debt of 28.50B.
2.49T
Worse than GOOG's total equity of 2.49T.
2.51T
Worse than GOOG's total capital of 2.52T.
1.13%
Equal to GOOG's debt weighting of 1.13%.
98.87%
Equal to GOOG's equity weighting of 98.87%.
87.40B
Equal to GOOG's ebiat of 87.40B.
56.52B
Equal to GOOG's unlevered free cash flow of 56.52B.
4.00%
Equal to GOOG's long-term growth rate of 4.00%.
2.32T
Better than GOOG's terminal value of 2.32T.
1.82T
Better than GOOG's enterprise value of 1.82T.
4.46B
Equal to GOOG's net debt of 4.46B.
1.81T
Better than GOOG's equity value of 1.81T.
142.33
Equal to GOOG's equity value per share of 142.33.
Analyze analyst forecasts for the company and compare them with competitors.
60.27B
Equal to GOOG's estimated revenue of 60.27B.
24.00B
Better than GOOG's estimated ebitda of 19.54B.
1.45
Better than GOOG's estimated eps of 1.45.
15.78B
Worse than GOOG's estimated net income of 18.44B.
18.71B
Better than GOOG's estimated ebit of 16.13B.
18.75B
Worse than GOOG's estimated sg&a expense of 9.25B.
View analysts' price targets and recommendations, and compare them with competitors.
$187.00
Higher downside than GOOG's downside of 12.09%.
Buy
Equal to GOOG's analyst recommendation of Buy.
