Alphabet

Google Search Continues to Dominate + Google Cloud Grows

rynetmaxwell

Invested

Community Contributor

Published

31 Aug 24

Updated

30 Oct 24

rynetmaxwell's Fair Value

US$183.95

9.6% overvalued

30 Oct

US$201.57

20.6%

-0.9%

Author's Valuation

US$184.0

9.6% overvalued

rynetmaxwell's Fair Value

Narrative

Updates1

Shared on30 Oct 24

rynetmaxwell made no meaningful changes to valuation assumptions.

rynetmaxwell'sFair Value

US$184.0

9.6% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

10.14%

Interactive Media and Services revenue growth rate

0.44%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.05%

Calculation

US$145.05b

Earnings '29

20.00x

PE Ratio '29

US$2.90t

Market Cap '29

US$2.90t

Market Cap '29

10.95b

No. shares '29

US$264.83

Share Price '29

US$264.83 Share Price '29

Discounted to 2024 @ 6.89% p.a.

US$189.81

Fair Value '24