|
Alphabet Inc. (Googl) DCF Valoración
US | Communication Services | Internet Content & Information | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Alphabet Inc. (GOOGL) Bundle
Diseñada para la precisión, nuestra calculadora DCF (Googl) le permite evaluar la valoración de Alphabet Inc. utilizando datos financieros del mundo real, ofreciendo una flexibilidad completa para modificar todos los parámetros clave para mejorar las proyecciones.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 161,857.0 | 182,527.0 | 257,637.0 | 282,836.0 | 307,394.0 | 363,020.2 | 428,712.5 | 506,292.5 | 597,911.4 | 706,109.8 |
| Revenue Growth, % | 0 | 12.77 | 41.15 | 9.78 | 8.68 | 18.1 | 18.1 | 18.1 | 18.1 | 18.1 |
| EBITDA | 51,506.0 | 61,914.0 | 103,521.0 | 91,333.0 | 97,971.0 | 123,489.8 | 145,836.5 | 172,227.2 | 203,393.5 | 240,199.7 |
| EBITDA, % | 31.82 | 33.92 | 40.18 | 32.29 | 31.87 | 34.02 | 34.02 | 34.02 | 34.02 | 34.02 |
| Depreciation | 11,781.0 | 13,697.0 | 12,441.0 | 13,475.0 | 11,946.0 | 20,519.4 | 24,232.6 | 28,617.8 | 33,796.5 | 39,912.3 |
| Depreciation, % | 7.28 | 7.5 | 4.83 | 4.76 | 3.89 | 5.65 | 5.65 | 5.65 | 5.65 | 5.65 |
| EBIT | 39,725.0 | 48,217.0 | 91,080.0 | 77,858.0 | 86,025.0 | 102,970.4 | 121,603.9 | 143,609.4 | 169,597.1 | 200,287.4 |
| EBIT, % | 24.54 | 26.42 | 35.35 | 27.53 | 27.99 | 28.36 | 28.36 | 28.36 | 28.36 | 28.36 |
| Total Cash | 119,675.0 | 136,694.0 | 139,649.0 | 113,762.0 | 110,916.0 | 202,809.8 | 239,510.4 | 282,852.3 | 334,037.4 | 394,484.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 27,492.0 | 31,384.0 | 39,304.0 | 40,258.0 | 47,964.0 | 57,554.8 | 67,970.0 | 80,269.9 | 94,795.5 | 111,949.8 |
| Account Receivables, % | 16.99 | 17.19 | 15.26 | 14.23 | 15.6 | 15.85 | 15.85 | 15.85 | 15.85 | 15.85 |
| Inventories | 999.0 | 728.0 | 1,170.0 | 2,670.0 | .0 | 1,752.8 | 2,070.0 | 2,444.6 | 2,886.9 | 3,409.4 |
| Inventories, % | 0.61721 | 0.39885 | 0.45413 | 0.94401 | 0 | 0.48284 | 0.48284 | 0.48284 | 0.48284 | 0.48284 |
| Accounts Payable | 5,561.0 | 5,589.0 | 6,037.0 | 5,128.0 | 7,493.0 | 9,505.1 | 11,225.1 | 13,256.4 | 15,655.3 | 18,488.3 |
| Accounts Payable, % | 3.44 | 3.06 | 2.34 | 1.81 | 2.44 | 2.62 | 2.62 | 2.62 | 2.62 | 2.62 |
| Capital Expenditure | -23,548.0 | -22,281.0 | -24,640.0 | -31,485.0 | -32,251.0 | -42,069.0 | -49,681.9 | -58,672.3 | -69,289.7 | -81,828.4 |
| Capital Expenditure, % | -14.55 | -12.21 | -9.56 | -11.13 | -10.49 | -11.59 | -11.59 | -11.59 | -11.59 | -11.59 |
| Tax Rate, % | 13.91 | 13.91 | 13.91 | 13.91 | 13.91 | 13.91 | 13.91 | 13.91 | 13.91 | 13.91 |
| EBITAT | 34,429.7 | 40,382.1 | 76,322.9 | 65,462.4 | 74,060.2 | 87,399.0 | 103,214.7 | 121,892.5 | 143,950.3 | 169,999.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -267.3 | 28,205.1 | 56,209.9 | 44,089.4 | 51,084.2 | 56,517.8 | 68,753.2 | 81,194.8 | 95,887.9 | 113,239.8 |
| WACC, % | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 311,523.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 117,769 | |||||||||
| Terminal Value | 2,236,126 | |||||||||
| Present Terminal Value | 1,435,680 | |||||||||
| Enterprise Value | 1,747,203 | |||||||||
| Net Debt | 4,456 | |||||||||
| Equity Value | 1,742,747 | |||||||||
| Diluted Shares Outstanding, MM | 12,722 | |||||||||
| Equity Value Per Share | 136.99 |
What You Will Get
- Real Alphabet Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Alphabet’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Comprehensive Alphabet Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Tailorable Forecast Assumptions: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Designed for All Users: An intuitive layout suitable for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Alphabet Inc. (GOOGL) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Alphabet Inc. (GOOGL)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Alphabet Inc. (GOOGL)?
- Accurate Data: Utilize real Alphabet financials for dependable valuation insights.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you from starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the industry.
- User-Friendly: Easy-to-navigate layout and clear instructions make it accessible for everyone.
Who Should Use Alphabet Inc. (GOOGL)?
- Investors: Make informed choices with insights from a leading technology company.
- Financial Analysts: Streamline your analysis with comprehensive data and metrics on Alphabet Inc. (GOOGL).
- Consultants: Easily tailor reports and presentations using Alphabet Inc. (GOOGL) data for your clients.
- Tech Enthusiasts: Enhance your knowledge of the tech industry's dynamics through Alphabet Inc. (GOOGL) case studies.
- Educators and Students: Utilize it as a real-world example in tech and finance-related educational programs.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Alphabet Inc. (GOOGL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Alphabet Inc. (GOOGL).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.