← GM GS →
Latest Report → ← All Tickers

GOOG

GOOG

Accumulate 2026-03-10
Model
DCF
Price at Report
$306.01
Base IV
$341.75
Bear IV
$193.92
Bull IV
$603.25
Entry Zone: 205-295 · Sell Above: 510
Bore Family Office
Bore Family Office
Valuation Report — Alphabet Inc. (GOOG) • March 10, 2026
Unlevered DCF (FCFF @ WACC) • Discount Rate: 8.80% • Current Price: $306.01
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

Alphabet Inc. is the parent company of Google, founded in September 1998 by Larry Page and Sergey Brin. Alphabet reorganized in August 2015 to create a holding structure that separates Google's core internet services from "Other Bets" — moonshot ventures including Waymo (autonomous vehicles), DeepMind (AI research), Verily (life sciences), and Intrinsic (robotics). Today, Alphabet is the dominant force in global digital advertising, a top-3 cloud provider, and an AI infrastructure pioneer deploying capital at an unprecedented $91B annual CapEx rate.

Business Segments

SegmentFY2025 Revenue% of TotalYoY GrowthOp. Margin
Google Search & Other$198.1B49.2%+13.8%~35%
YouTube Ads$36.1B9.0%+14.4%~25%
Google Network$29.3B7.3%-2.1%~20%
Google Subscriptions/Other$10.9B2.7%+19.2%~30%
Google Services Total$274.4B68.1%+12.5%34-36%
Google Cloud$43.2B10.7%+28.6%12.0%
Other Bets (Waymo, etc)$1.8B0.4%+15.3%Negative
Hedging/Corporate-$85M
ALPHABET TOTAL$402.8B100%+15.1%32.0%

Segment Dynamics: Google Services (Search + YouTube + Google Play + subscriptions) generates the overwhelming majority of revenue and cash flow. Google Cloud (GCP) has reached meaningful scale at $43B+ revenue, growing 28%+ YoY and now generating positive operating income ($7.1B in FY2025) — the margin expansion story is real. Other Bets remains a portfolio of strategic call options; Waymo is the standout, having commercialized robotaxi service in SF, Phoenix, and LA with over 150K paid rides/week as of early 2026. The FY2025 CapEx surge to $91.4B (vs. $52.5B in FY2024) reflects an unprecedented commitment to AI data center capacity — a necessary investment to compete with Microsoft/Azure and AWS for AI workloads. The dividend was initiated in Q1 2024 ($0.20/qtr) and raised to $0.2075/qtr — symbolic but meaningful as a signal of financial maturity.

📊 Financial Snapshot
MetricFY2021FY2022FY2023FY2024FY2025
Revenue ($M)$257,637$282,836$307,394$350,018$402,836
EBITDA ($M)$88,987$88,317$96,239$127,701$150,175
Operating Income ($M)
Net Income ($M)
EPS (diluted)$5.61$4.56$5.80$8.05$10.82
Free Cash Flow ($M)$67,012$60,010$69,495$72,764$73,266
Annual DPS$0.000$0.000$0.000$0.600$0.830
Total Debt ($M)$26,206$27,202$24,330$22,574$59,291
Rev YoY Growth+9.8%+8.7%+13.9%+15.1%
📈 DCF Scenarios
$194
🔴 Bear
$342
📊 Base
$603
🚀 Bull
$306.01
Current Price
$352
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$84.26B$77.44B$77.44B
Year 2Stage 1$96.89B$81.85B$159.30B
Year 3Stage 1$111.43B$86.52B$245.81B
Year 4Stage 1$128.14B$91.45B$337.26B
Year 5Stage 1$147.36B$96.66B$433.92B
Year 6Stage 2$159.15B$95.95B$529.87B
Year 7Stage 2$171.89B$95.24B$625.12B
Year 8Stage 2$185.64B$94.54B$719.66B
Year 9Stage 2$200.49B$93.85B$813.51B
Year 10Stage 2$216.53B$93.16B$906.67B
TerminalTV=$3247.9BPV(TV)=$1397.4B (61% of EV)EV=$2304.0B
Base Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$90.85B$83.50B$83.50B
Year 2Stage 1$112.65B$95.17B$178.67B
Year 3Stage 1$139.69B$108.46B$287.13B
Year 4Stage 1$173.22B$123.62B$410.75B
Year 5Stage 1$214.79B$140.89B$551.63B
Year 6Stage 2$242.71B$146.32B$697.96B
Year 7Stage 2$274.26B$151.97B$849.93B
Year 8Stage 2$309.92B$157.84B$1007.77B
Year 9Stage 2$350.21B$163.93B$1171.70B
Year 10Stage 2$395.73B$170.26B$1341.96B
TerminalTV=$6438.5BPV(TV)=$2770.1B (67% of EV)EV=$4112.1B
Bull Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$97.44B$89.56B$89.56B
Year 2Stage 1$129.60B$109.48B$199.05B
Year 3Stage 1$172.37B$133.84B$332.88B
Year 4Stage 1$229.25B$163.60B$496.48B
Year 5Stage 1$304.90B$199.99B$696.48B
Year 6Stage 2$359.78B$216.90B$913.38B
Year 7Stage 2$424.55B$235.25B$1148.63B
Year 8Stage 2$500.96B$255.14B$1403.77B
Year 9Stage 2$591.14B$276.71B$1680.48B
Year 10Stage 2$697.54B$300.11B$1980.59B
TerminalTV=$12387.4BPV(TV)=$5329.6B (73% of EV)EV=$7310.1B
🔲 Sensitivity Table
WACC \ gT1.5%2.0%2.5%3.0%3.5%
6.8%$450$485$528$583$654
7.3%$405$433$467$508$561
7.8%$368$390$417$449$489
8.3%$336$354$376$402$433
8.8%$309$324$342$362$387
9.3%$285$298$313$330$350
9.8%$265$275$288$302$318
10.3%$247$256$266$278$291
10.8%$230$238$247$257$268

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/E (TTM)EV/EBITDAP/FCFFwd P/E
AlphabetGOOG28.3x20.3x51x25.9x
MicrosoftMSFT35.2x24.1x38x31.2x
Meta PlatformsMETA29.1x17.9x26x26.1x
AmazonAMZN29.5x15.8x102x26.9x
AppleAAPL32.1x23.8x34x29.5x
GOOG 5-yr avg24.0x16.5x28x
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$0.830
Current Yield0.27%
Consecutive Growth Years1
1-yr DPS CAGR+38.3%
3-yr DPS CAGR+0.0%
5-yr DPS CAGR+0.0%
10-yr DPS CAGR
Payout Ratio (DPS/EPS)7.7%
FCF Payout Ratio13.8%
Sustainability VerdictSafe — Dividend is trivially covered
Alphabet initiated its dividend in Q1 2024 at $0.20/quarter ($0.80/yr), raised to $0.2075/quarter ($0.83/yr) for FY2025 — a 38% increase. The EPS payout ratio is just 7.7%; FCF payout is 13.8% of levered FCF per share. With $45-62B in annual buybacks running alongside the dividend, Alphabet returns ~$50B+ to shareholders annually. The dividend is a signal, not a yield play. Safe for the foreseeable future.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2023$5.80Actual
2024$8.05Actual
2025$10.82Actual
2026$10.22$11.80$14.5167Estimate
2027$10.70$13.73$16.6665Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2023$307.4BActual
2024$350.0BActual
2025$402.8BActual
2026$446.9B$485.8B$513.0B67Estimate
2027$503.0B$559.0B$607.5B65Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $351.82 | Range $190–$420
AnalystFirmRatingPTUpside
Ivan FeinsethTigress FinancialStrong Buy$415+35.6%
Ronald JoseyCitigroupStrong Buy$390+27.4%
Ken GawrelskiWells FargoBuy$387+26.5%
Joseph BonnerArgus ResearchStrong Buy$385+25.8%
Stephen JuUBSHold$348+13.7%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
Q2 2025$2.74 vs $2.29+$0.45 ✅$96.4B vs $94.7B+$1.7B ✅Cloud accelerated
Q1 2025$2.81 vs $2.01+$0.80 ✅$90.2B vs $89.1B+$1.1B ✅Beat on AI ads
Q4 2024$2.15 vs $2.12+$0.03 ✅$96.5B vs $96.6B$-0.1B ❌In-line
Q3 2024$2.12 vs $1.99+$0.13 ✅$88.3B vs $86.4B+$1.9B ✅Raised guidance
(e) Confidence Band Commentary
Analyst range is wide ($10.22 to $14.51 for FY2026 EPS) reflecting genuine uncertainty around AI monetization pace and CapEx ROI. The consensus avg of $11.80 implies ~9% EPS growth — conservative given recent AI ad tailwinds. Alphabet has beaten EPS estimates in 3 of 4 recent quarters with a notable Q1 2025 upside (+39.8%) driven by AI-powered ad improvements. Revenue beats have been consistent but modest (1-2%).
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

Bull Case — What Has to Be True: Google Search AI integration continues expanding ad revenue (AI Overviews showing higher CTR); Google Cloud reaches $60-70B revenue by FY2027 at 20%+ operating margins; Waymo achieves commercial scale in 5+ major markets; the $91B CapEx investment yields material returns via TPU monetization and AI API revenue. At $415 bull PT, stock trades at 32x FY2027 consensus EPS.

Bear Case — Real Risks: The DOJ's search monopoly ruling (August 2024) could require structural remedies — forced end to Google's default search agreements with Apple, Mozilla, and Samsung. This is an existential risk to the Search moat. If Apple defaults to Perplexity or ChatGPT, Search revenue could decline 15-25%. Additionally, the $91.4B CapEx with flat FCF means capital efficiency is deteriorating; if AI infrastructure returns disappoint (as cloud AI supply exceeds demand), FCF could stagnate for 2-3 years. EU regulatory fines (€8B+ cumulative) are a recurring drag. Bear case at $190 assumes antitrust structural remedy.

Base Case Assumptions: Search maintains 85%+ share; AI Overviews boost query volume; DOJ remedy is behavioral (not structural); Google Cloud grows 22-25% reaching $60B by FY2027; CapEx normalizes to $60-65B by FY2027; operating margin stabilizes 31-33%; FCF grows 20-24% in Stage 1 from the $73.3B FY2025 base.

Verdict: At $306, GOOG trades at a modest discount to our Base IV of $342 and well below the analyst consensus PT of $352. The stock is not expensive for what it is — one of the most dominant, cash-generative franchises in existence. The antitrust risk is real and keeps a lid on the multiple, but absent a structural remedy (unlikely given political winds), the bear case doesn't materialize. We rate GOOG as Accumulate with a starter entry at $295 and a full position below $270. This is a core Growth position — Joseph already holds 560 shares at $181.34 cost basis, sitting on a 69% gain.

⚖️ DCF Verdict: Accumulate — Alphabet Inc. (GOOG)
Current price: $306.01 | Analyst Avg PT: $351.82
$194
🔴 Bear
$342
📊 Base
$603
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$295Begin position
Tier 2 — Add≤$270Add on weakness
Tier 3 — Full≤$205Full allocation
Sell Alert≥$510Above fair value — consider trimming
📂 Current Position Summary
MetricValue
Shares Held560
Average Cost Basis$181.34
Current Market Value$171,366
Unrealized P&L$+69,815 (+68.7%)
Annual DPS$0.830/yr
Annual Dividend Income$465/yr
Current Yield (at price)0.27%
Yield on Cost0.46%
vs Target (~$200K)$171,366 / $200,000 (86%)
Bore Family Office • Analysis generated by Lurch • Not investment advice.