Alphabet Inc. — GOOGL
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $278.83 | $3.37T | 27.6 | 31.1 | 14.8% | 16.1% | $0.84 0.3% | 8.7 |
Revenue & Net Income
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $182.5B | $40.3B | $2.96 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $257.6B | $76.0B | $5.69 | 41.2% | 88.8% | 92.5% |
| 2 | 2022-12-31 | $282.8B | $60.0B | $4.59 | 9.8% | -21.1% | -19.4% |
| 3 | 2023-12-31 | $307.4B | $73.8B | $5.84 | 8.7% | 23.0% | 27.2% |
| 4 | 2024-12-31 | $350.0B | $100.1B | $5.84 | 13.9% | 35.7% | 0.0% |
| 5 | TTM 2025-03-31 | $359.7B | $111.0B | $8.96 | 2.8% | 10.9% | 53.4% |
| 6 | Average | 15.3% | 27.5% | 30.7% |
EPS
Forecasts
Y/Y % Change
GOOGL Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 41.2% | 9.8% | 8.7% | 13.9% | -2.9% | 13.8% | 14.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 13 | 13 | |
| EPS Growth (%) | 88.8% | -21.1% | 23.0% | 35.7% | 26.2% | 4.6% | 26.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 17 | 17 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|---|
| 2021 | $257.6B | $98.5B | $31.6B | $22.9B | $13.5B | $36.4B | $12.4B |
| 2022 | $282.8B | $112.7B | $39.5B | $26.6B | $15.7B | $42.3B | $13.5B |
| 2023 | $307.4B | $121.4B | $45.4B | $27.9B | $16.4B | $44.3B | $11.9B |
| 2024 | $350.0B | $131.0B | $49.3B | $27.8B | $14.2B | $42.0B | $15.3B |
| TTM | $371.4B | $134.8B | $52.9B | $27.9B | $16.8B | $44.6B | $17.7B |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|---|---|
| 2022 | 9.78 | 14.45 | 25.15 | 15.95 | 16.39 | 16.11 | 8.31 |
| 2023 | 8.68 | 7.68 | 15.01 | 5.08 | 4.46 | 4.85 | -11.35 |
| 2024 | 13.87 | 7.92 | 8.58 | -0.39 | -13.62 | -5.29 | 28.17 |
| TTM | 6.11 | 2.91 | 7.30 | 0.20 | 18.07 | 6.24 | 15.44 |
No unmapped expenses.
Segment Performance
SEGMENTS v2025-09-09 · 2025-11-10 08:22 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue and operating income for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
| Year | Google Advertising Revenue Rev | Google Advertising Revenue OI | Google Search Other Rev | Google Search Other OI | Subscriptions Platforms And Devices Revenue Rev | Subscriptions Platforms And Devices Revenue OI | You Tube Advertising Revenue Rev | You Tube Advertising Revenue OI | Google Network Rev | Google Network OI | Total Rev | Total OI |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 224.5B | 0.00B | 162.4B | 0.00B | 29.1B | 0.00B | 29.2B | 0.00B | 32.8B | 0.00B | 478B | 0.00B |
| 2023 | 237.9B | 0.00B | 175B | 0.00B | 34.7B | 0.00B | 31.5B | 0.00B | 31.3B | 0.00B | 510.4B | 0.00B |
| 2024 | 264.6B | 0.00B | 198.1B | 0.00B | 40.3B | 0.00B | 36.1B | 0.00B | 30.4B | 0.00B | 569.5B | 0.00B |
| TTM | 293.2B | 0.00B | 222.7B | 0.00B | 48.3B | 0.00B | 40.8B | 0.00B | 29.7B | 0.00B | 634.7B | 0.00B |
| % of Total (TTM) | 46.2% | — | 35.1% | — | 7.6% | — | 6.4% | — | 4.7% | — | 100% | — |
SEGMENTS v2025-09-09 · 2025-11-10 08:22 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue and operating income for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
| Year | Google Services Rev | Google Services OI | Google Cloud Rev | Google Cloud OI | All Other Segments Rev | All Other Segments OI | Total Rev | Total OI |
|---|---|---|---|---|---|---|---|---|
| 2022 | 507.1B | 82.7B | 52.6B | -1.92B | 2.14B | -4.64B | 561.8B | 76.1B |
| 2023 | 545.1B | 95.9B | 66.2B | 1.72B | 3.05B | -4.09B | 614.3B | 93.5B |
| 2024 | 609.9B | 121.3B | 86.5B | 6.11B | 3.30B | -4.44B | 699.6B | 122.9B |
| TTM | 683B | 134.8B | 113.6B | 12.3B | 3.05B | -5.38B | 799.6B | 141.7B |
| % of Total (TTM) | 85.4% | — | 14.2% | — | 0.4% | — | 100% | — |
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $502,053M |
| 1 | Cash | $21,036M |
| 2 | Total Liabilities | $139,137M |
| 3 | Total Debt | $35,559M |
| 4 | Total Equity | $362,916M |
| 5 | Debt to Equity Ratio | 0.10 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $166.64 | 4.4% | Nicks Growth: 12% Nick's Expected Margin: 25% FINVIZ Growth: 13% |
Nicks: 21 Finviz: 23 |
Nick's: 5.213 | 5.6 | 18.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $8.96 EPS | TTM | $186.83 | 12.1% | $203.24 | 22.0% |
| $9.51 EPS | 2025 | $198.30 | 19.0% | $215.71 | 29.4% |
| $10.28 EPS | 2026 | $214.35 | 28.6% | $233.18 | 39.9% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 13.07% | 13.52% | 12.76% | 13.27% | 1.30% | 1.53% | 14.76% | 16.11% | 92.6% | 95.4% |
| 3 Years | 13.07% | 13.52% | 12.76% | 13.27% | 1.30% | 1.53% | 14.76% | 16.11% | 92.6% | 95.4% |
| 5 Years | 13.07% | 13.52% | 12.76% | 13.27% | 1.30% | 1.53% | 14.76% | 16.11% | 92.6% | 95.4% |
| 10 Years | 13.07% | 13.52% | 12.76% | 13.27% | 1.30% | 1.53% | 14.76% | 16.11% | 92.6% | 95.4% |