Alphabet Inc. logo GOOGL - Alphabet Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
2
BUY 70
HOLD 10
SELL 1
STRONG
SELL
0
| PRICE TARGET: $431.57 DETAILS
HIGH: $485.00
LOW: $350.00
MEDIAN: $425.00
CONSENSUS: $431.57
UPSIDE: 21.58%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 80% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Moderate
Trading 20.1% above fair value
Current Price $354.97
Bear Case $167.30 52.9% downside ($167.30 - $354.97) / $354.97 = -52.9% 12% stage 1 growth, 11% discount
Fair Value $295.51 16.8% downside ($295.51 - $354.97) / $354.97 = -16.8% 19% stage 1 growth, 11% discount
Bull Case $454.25 28.0% upside ($454.25 - $354.97) / $354.97 = 28.0% 25% stage 1 growth, 11% discount

Adjust Assumptions

19.4%
11.0%
3.0%

Key Value Driver

FCF growth rate (19% base case)

Terminal Value % of EV 46%
Implied Market Multiple 52.7x
Market is pricing in (growth) 21.9% vs our 19.4% base

Plain-Language Summary

Using a two-stage FCF DCF with 19% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $295.51 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (83 analysts) $431.57
Analyst Range $350.00 – $485.00
Divergence from AlphaVal 32%

Warnings

Wall Street's average price target is $431.57 (from 83 analysts). Our estimate is 32% below the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions