Valuation models
price $279.84 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused201.10 – 279.09234.0820% overvaluedDCF · Perpetuity growth · 10y223.53 – 319.64263.996% overvaluedDCF · EBITDA exit · 5y343.61 – 374.30358.5422% undervaluedDCF · EBITDA exit · 10y350.50 – 412.57380.0326% undervaluedP/E · peers341.93 – 679.89378.6126% undervaluedP/E · own history340.91 – 468.47414.0432% undervaluedPEG—366.6824% undervaluedEV/EBITDA · peers225.34 – 290.96245.3014% overvaluedEV/Revenue · peers130.78 – 405.22226.8523% overvaluedEarnings power value55.09 – 73.5162.85345% overvaluedDividend discount15.47 – 33.7522.471145% overvaluedWall St. consensus target—385.0027% belowCost of capital (WACC)—9.57%—
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
234.08
Alphabet (Class A) closed at $279.84 — overvalued by 20% vs model.
201.10the model's range279.09
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
22.47 – 414.04
Wall St. target
385.00 27% below
Above model, 1y
107 of 107 days
How it is valued
Valued asProfitable Growth
Moderate growth (~14% recent)High profitability (33% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.