Loading stock analysis …
We only use strictly necessary cookies (sign-in & payment) — no tracking. More in our Privacy Policy.
GOOGL · NMS · Computer Programming, Data Processing · USA
$356.44
This valuation is free forever
| Fiscal year | Revenue | Net income | EPS (GAAP) | Shares (dil.) | SBC in shares | Buybacks (approx.) | Gross margin | Net margin | FCF / share | SBC / share | Dividend / share |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 402.84B | 132.17B | $10.81 | 12.23B | 70 M · 0.6 % | 287 M · 2.3 % | — | 32.8 % | $5.99 | $2.04 | $0.83 |
| 2024 | 350.02B | 100.12B | $8.04 | 12.45B | 63.9 M · 0.5 % | 339 M · 2.7 % | — | 28.6 % | $5.85 | $1.83 | $0.60 |
| 2023 | 307.39B | 73.8B | $5.80 | 12.72B | 63 M · 0.5 % | 500 M · 3.9 % | — | 24 % | $5.46 | $1.77 | — |
| 2022 | 282.84B | 59.97B | $4.56 | 13.16B | 54.3 M · 0.4 % | 448 M · 3.4 % | — | 21.2 % | $4.56 | $1.47 | — |
| Quarter | Revenue | Net income | EPS | Gross margin | Net margin | FCF / share |
|---|---|---|---|---|---|---|
| Q2 2026 | 119.8B | 112.19B | $9.17 | — | 93.7 % | -$0.48 |
| Q1 2026 | 109.9B | 62.58B | $5.12 | — | 56.9 % | $0.83 |
| Q4 2025 | 113.83B | 34.46B | $2.82 | — | 30.3 % | $2.01 |
| Q3 2025 | 102.35B | 34.98B | $2.86 | — | 34.2 % | $2.00 |
| Q2 2025 | 96.43B | 28.2B | $2.31 | — | 29.2 % | $0.43 |
| Q1 2025 | 90.23B | 34.54B | $2.82 | — | 38.3 % | $1.55 |
| Q4 2024 | 96.47B | 26.54B | $2.17 | — | 27.5 % | $2.03 |
| Q3 2024 | 88.27B | 26.3B | $2.15 | — | 29.8 % | $1.44 |
Estimate how GOOGL develops over the coming years — the model computes the fair value per share from it live. You can adjust any value. The over- and undervaluation shown always refers to the current state of your plan.
$362.52
Current price $356.44+1.7 % Upside
Planning mode
1. Plan
| Year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 |
|---|---|---|---|---|---|---|---|---|
| Revenue (bn USD) | ||||||||
| Growth % | 14.5 % | 12.8 % | 11.2 % | 9.6 % | 7.9 % | 6.3 % | 4.6 % | 3 % |
| Net margin % | ||||||||
| Dividend / share (USD) | ||||||||
| Shares (bn) | ||||||||
| Share change % | -2.2 % | -2.2 % | -2.2 % | -2.2 % | -2.2 % | -2.2 % | -2.2 % | -2.2 % |
| EPS (USD) | 13.5 | 16.06 | 18.56 | 20.91 | 23.2 | 25.21 | 27.04 | 28.48 |
2. Assumptions
A. Base assumptions
B. Optional: override the individual yearly values in the plan with constant rates across the planning period (can be enabled per parameter)
Shareholder return
Operating performance
Projected earnings per share (USD)