Welcome to Reverse DCF page to understand market expectations about your interested Stock   


[Bottom of Page]
We have 2 report results for ticker: GOOGL - Alphabet Inc., also organized by 1 group tags below ...


1. (new beta feature) Reverse DCF based on fcf(free cash flow) for GOOGL price: 134.99 as of date: 2023-12-08 [show/hide charts] Current Market Price: 134.99 as of 2023-12-08
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile
Ticker Entry expectedGrowthRate_MarketIsPricing
GOOGL PE_YEAR_2032 = 7 25.17%
GOOGL PE_YEAR_2032 = 10 21.25%
GOOGL PE_YEAR_2032 = 15 16.79%
GOOGL PE_YEAR_2032 = 20 13.65%
GOOGL PE_YEAR_2032 = 25 11.25%
GOOGL PE_YEAR_2032 = 30 9.31%
GOOGL PE_YEAR_2032 = 40 6.3%
GOOGL input_data {"marketcap": 1747175570000.0, "fcf": 60010000000, "discount_rate": 0.1, "period": 10}
GOOGL input_data_url_param input_data={"marketcap": 1747175570000.0, "fcf": 60010000000, "discount_rate": 0.1, "period": 10}
In this report, we are doing Reverse DCF assuming for today's current price: 134.99 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for GOOGL
6. override link: reverse dcf with override in URL for GOOGL
7. inf values means, fcf is negative or we do not have data for the stock/ticker



2. Showing REVERSE_DCF_RAW report for GOOGL [show/hide charts] Current Market Price: 134.99 as of 2023-12-08
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile
Ticker Entry 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
GOOGL revenue 282.84B 257.64B 182.53B 161.86B 136.82B 110.86B 90.27B 74.99B 66.00B 55.52B
GOOGL owner_earnings 56.85B 64.72B 39.23B 32.87B 30.45B 23.31B 24.07B 17.24B 15.22B 12.54B
GOOGL cashflow::operating 91.50B 91.65B 65.12B 54.52B 47.97B 37.09B 36.04B 26.57B 23.02B 18.66B
GOOGL cashflow::fcf 60.01B 67.01B 42.84B 30.97B 22.83B 23.91B 25.82B 16.66B 12.06B 11.30B
GOOGL cashflow::realfcf 40.65B 51.64B 29.85B 20.18B 13.48B 16.23B 19.12B 11.45B 7.79B 7.96B
GOOGL netincome 59.97B 76.03B 40.27B 34.34B 30.74B 12.66B 19.48B 16.35B 14.14B 12.73B
GOOGL operatingincome 74.84B 78.71B 41.22B 34.23B 26.32B 26.15B 23.72B 19.36B 16.50B 15.40B
GOOGL marketcap 1141.96B 1922.88B 1185.55B 923.78B 726.75B 731.90B 546.16B 535.07B 358.66B 373.46B
GOOGL shares 12.94B 13.28B 13.53B 13.79B 13.91B 13.90B 13.79B 13.76B 13.52B 13.31B

Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically its the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)