Logo Spółki Alphabet Inc.: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 208.55
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 163.6

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).


EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 15.8 21.9 2.4
Alphabet Inc. 15.5 21.4 6.8
Mediana / Alphabet Inc. 1.0 1.0 0.4


Pozostałe spółki z branży Internet Content & Information
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
HomeToGo SE HTG.DE 321 -34.4 -4.7 0.7 Frankfurt Stock Exchange
REA Group Limited REA.AX 22,470 37.1 50.7 18.0 Australian Securities Exchange
Hello Group Inc. 1MO.F 1,366 6.6 7.3 0.9 Frankfurt Stock Exchange
Tencent Holdings Limited 0700.HK 714,390 19.9 26.0 5.0 HKSE
China Literature Limited 0772.HK 5,379 55.6 -182.5 2.1 HKSE
BuzzFeed, Inc. BZFD 76 -2.9 8.1 1.0 NASDAQ Global Market
Outbrain Inc. OB 258 22.0 -4.1 0.5 NASDAQ Global Select
Meta Platforms, Inc. META.NE 1,951,446 19.5 25.7 9.4 Cboe CA
Baidu, Inc. 9888.HK 31,530 5.1 8.8 0.8 HKSE
NextNav Inc. NN 2,215 -15.0 -12.3 -43.7 NASDAQ Capital Market
Nebius Group N.V. NBIS 16,860 169.6 68.2 0.1 NASDAQ Global Select
Airtasker Limited ART.AX 108 -11.5 -8.9 6.4 Australian Securities Exchange
Zoomd Technologies Ltd. ZOMD.V 162 10.5 12.0 7.0 Toronto Stock Exchange Ventures
Similarweb Ltd. SMWB 756 -61.9 -26.1 32.2 New York Stock Exchange
Baidu, Inc. B1C.F 31,727 5.3 8.8 0.9 Frankfurt Stock Exchange
Nextdoor Holdings, Inc. KIND 719 -8.9 -11.2 1.7 New York Stock Exchange
Inkeverse Group Limited 3700.HK 377 16.8 14.3 0.6 HKSE
Info Edge (India) Limited NAUKRI.BO 10,406 41.5 88.8 2.6 Bombay Stock Exchange
Baidu, Inc. BIDU 31,742 5.2 8.8 0.8 NASDAQ Global Select
PT NFC Indonesia Tbk NFCX.JK 74 86.6 -186.3 4.3 Jakarta Stock Exchange
Team Internet Group plc TIG.L 184 1.8 -10.9 2.1 London Stock Exchange
Zenrin Co., Ltd. 9474.T 392 7.2 22.0 1.1 Tokyo
VerticalScope Holdings Inc. FORA.TO 53 0.9 -14.8 0.7 Toronto Stock Exchange
Alphabet Inc. GOOG 2,530,829 15.8 21.8 6.9 NASDAQ Global Select
Twilio Inc. TWLO 16,166 58.1 792.8 2.0 New York Stock Exchange
Tencent Music Entertainment Group TME 39,924 23.8 27.9 3.4 New York Stock Exchange
Alphabet Inc. ABEC.DE 2,522,405 15.9 21.9 7.0 Frankfurt Stock Exchange
TrueCar, Inc. TRUE 175 -16.5 -6.1 1.7 NASDAQ Global Select
GMO Media Inc. 6180.T 62 13.8 14.1 3.3 Tokyo
KidariStudio, Inc. 020120.KS 110 3.6 -31.4 0.8 KSE
Thryv Holdings, Inc. THRY 593 -41.7 -6.3 2.8 NASDAQ Capital Market
Hello Group Inc. MOMO 1,502 7.5 7.3 0.9 NASDAQ Global Select
Yelp Inc. YELP 2,035 8.6 14.0 2.8 New York Stock Exchange
PT Era Digital Media Tbk AWAN.JK 55 99.1 1,344.7 9.6 Jakarta Stock Exchange
Autohome Inc. ATHM 863 9.5 3.8 0.3 New York Stock Exchange
Zhihu Inc. ZH 440 -20.3 -164.6 0.7 New York Stock Exchange
Taboola.com, Ltd. TBLAW 609 8.3 31.9 1.2 NASDAQ Global Select
LY Corporation 4689.T 21,192 6.0 21.5 1.1 Tokyo
FreeBit Co., Ltd. 3843.T 250 5.8 12.0 5.1 Tokyo
Meta Platforms, Inc. META 1,896,214 19.0 26.6 9.7 NASDAQ Global Select
Cross Marketing Group Inc. 3675.T 94 7.1 14.3 2.4 Tokyo
TechTarget, Inc. TTGT 445 -0.4 -0.4 0.7 NASDAQ Global Market
NextNav Inc. NNAVW 904 -15.0 -12.3 -43.7 NASDAQ Capital Market
Weibo Corporation WB 2,754 3.9 7.5 0.8 NASDAQ Global Select
Perion Network Ltd. PERI 420 -180.8 -82.7 0.6 NASDAQ Global Select
Kakaku.com, Inc. 2371.T 3,865 18.0 27.5 8.9 Tokyo
m-up holdings, Inc. 3661.T 587 24.3 55.9 12.0 Tokyo
Zillow Group, Inc. Class A ZG 21,126 90.8 -329.3 4.3 NASDAQ Global Select
IAC InterActive Corp. IAC 2,879 14.5 -6.5 0.6 NASDAQ Global Select
Just Dial Limited JUSTDIAL.NS 804 11.0 11.7 1.5 National Stock Exchange of India
Meta Platforms, Inc. FB2A.F 1,892,136 19.1 26.6 9.7 Frankfurt Stock Exchange
Alphabet Inc. ABEA.F 2,539,658 16.0 21.8 6.9 Frankfurt Stock Exchange
MarkLines Co., Ltd. 3901.T 198 15.6 18.6 4.5 Tokyo
NAVER Corporation 035420.KS 23,998 3.6 17.5 1.3 KSE
Maoyan Entertainment 1896.HK 1,185 28.7 45.6 0.9 HKSE
Info Edge (India) Limited NAUKRI.NS 10,391 41.5 88.8 2.6 National Stock Exchange of India
Genius Sports Limited GENI 3,121 -142.1 -42.0 4.5 New York Stock Exchange
JOYY Inc. YY 2,138 11.6 -0.8 0.0 NASDAQ Global Select
Temairazu, Inc. 2477.T 125 15.8 18.0 2.8 Tokyo
Ateam Inc. 3662.T 148 11.2 13.2 2.2 Tokyo
IndiaMART InterMESH Limited INDIAMART.NS 1,803 22.7 26.8 7.7 National Stock Exchange of India
Visional, Inc. 4194.T 3,327 27.6 36.3 8.2 Tokyo
Just Dial Limited JUSTDIAL.BO 807 11.0 11.7 1.5 Bombay Stock Exchange
Domain Holdings Australia Limited DHG.AX 1,814 20.8 52.2 2.5 Australian Securities Exchange
Reddit, Inc. RDDT 41,509 247.5 189.4 17.2 New York Stock Exchange
Adways Inc. 2489.T 77 -71.0 4.7 0.7 Tokyo
OpenDoor Inc. 3926.T 102 -233.2 -126.4 3.5 Tokyo
Auto Trader Group plc AUTO.L 9,673 18.2 25.9 12.9 London Stock Exchange
Meta Platforms, Inc. FB2A.DE 1,892,136 19.1 26.6 9.7 Frankfurt Stock Exchange
Prosus N.V. PRX.AS 137,130 681.5 28.3 4.3 Amsterdam
Alphabet Inc. ABEA.DE 2,516,509 15.9 21.8 6.9 Frankfurt Stock Exchange
Moneysupermarket.com Group PLC MONY.L 1,430 7.9 13.4 4.5 London Stock Exchange
GA technologies Co., Ltd. 3491.T 619 7.0 36.9 3.5 Tokyo
CAR Group Limited CAR.AX 10,023 22.8 56.3 5.2 Australian Securities Exchange
Alphabet Inc. GOOG.NE 2,407,392 15.1 21.2 6.8 NEO
COL Digital Publishing Group Co., Ltd. 300364.SZ 2,757 -109.1 -94.4 27.5 Shenzhen
Kuaishou Technology 1024.HK 43,365 15.5 20.6 5.1 HKSE
Matrimony.com Limited MATRIMONY.BO 126 13.8 24.5 4.6 Bombay Stock Exchange
Alphabet Inc. ABEC.F 2,522,405 15.9 21.8 6.9 Frankfurt Stock Exchange
Fiverr International Ltd. FVRR 867 61.5 47.7 2.1 New York Stock Exchange
Tencent Holdings Limited NNN1.VI 717,347 20.3 26.5 5.1 Vienna
Zhihu Inc. 2390.HK 425 -20.3 -165.5 0.7 HKSE
Zillow Group, Inc. Class C Z 21,044 92.5 -341.9 4.5 NASDAQ Global Select
Brave Bison Group plc BBSN.L 84 21.4 377.0 40.0 London Stock Exchange
Pacific Online Limited 0543.HK 54 11.2 8.8 0.6 HKSE
Shutterstock, Inc. SSTK 762 4.7 12.1 1.3 New York Stock Exchange
Frontier Digital Ventures Limited FDV.AX 85 -228.2 -11.8 0.9 Australian Securities Exchange
Match Group, Inc. MTCH 8,933 6.3 16.9 -39.4 NASDAQ Global Select
Sunfun Info Co., Ltd. 5278.TWO 389 28.6 40.8 18.1 Taipei Exchange
IZEA Worldwide, Inc. IZEA 71 -10.5 -5.7 1.4 NASDAQ Capital Market
Readly International AB (publ) READ.ST 166 24.1 9.4 14.3 Stockholm Stock Exchange
DouYu International Holdings Limited DOYU 2,574 -74.9 -90.8 9.1 NASDAQ Global Select
LIFULL Co., Limited 2120.T 202 12.0 -6.2 1.2 Tokyo
Spotify Technology S.A. SPOT 142,021 88.8 154.7 18.8 New York Stock Exchange
Mobile Streams Plc MOS.L 88 -54.5 -0.3 0.2 London Stock Exchange
AlphaPolis Co., Ltd. 9467.T 301 16.9 21.6 3.2 Tokyo
trivago N.V. TRVG 231 -12.3 -7.9 1.1 NASDAQ Global Select
UUUM Co.,Ltd. 3990.T 72 10.9 14.4 2.9 Tokyo
NanJi E-Commerce Co., LTD 002127.SZ 1,272 -32.2 -30.3 2.1 Shenzhen
Rightmove plc RMV.L 7,993 23.1 31.4 74.8 London Stock Exchange
Vivid Seats Inc. SEAT 111 1.3 -0.8 0.5 NASDAQ Global Select
Jimoty, Inc. 7082.T 107 31.2 17.5 5.5 Tokyo
Snap Inc. SNAP 11,905 -29.6 -21.9 5.8 New York Stock Exchange
Alphabet Inc. GOOGL 2,530,313 15.8 21.8 6.9 NASDAQ Global Select
Jiayin Group Inc. JFIN 771 3.7 4.1 1.5 NASDAQ Global Market
Meitu, Inc. 1357.HK 6,214 78.0 54.7 8.8 HKSE
Weibo Corporation 9898.HK 2,791 3.9 7.5 0.8 HKSE
Phoenix Media Investment (Holdings) Limited 2008.HK 99 -15.2 -3.0 0.3 HKSE
Opera Limited OPRA 1,440 14.1 9.2 0.8 NASDAQ Global Select
Autohome Inc. 2518.HK 3,515 28.3 14.7 1.0 HKSE
Upexi, Inc. UPXI 453 -24.2 -0.4 5.4 NASDAQ Capital Market
Tian Ge Interactive Holdings Limited 1980.HK 95 -2,145.3 33.8 0.3 HKSE
DIGITAL PLUS, Inc. 3691.T 52 3,720.4 -226.8 8.8 Tokyo
unerry,Inc. 5034.T 104 58.2 110.0 8.0 Tokyo
Jenoba Co.,Ltd. 5570.T 61 15.5 18.9 3.2 Tokyo
CarGurus, Inc. CARG 3,387 18.9 26.3 7.8 NASDAQ Global Select
Asset Entities Inc. ASST 82 -11.5 -10.5 29.6 NASDAQ Capital Market
Pinterest, Inc. PINS 24,163 108.3 12.5 5.0 New York Stock Exchange
Groupon, Inc. GRPN 1,065 43.3 -115.2 20.7 NASDAQ Global Select
Angi Inc. ANGI 798 5.2 14.2 0.8 NASDAQ Global Select
Snap Inc. 1SI.DE 11,849 -29.5 -22.0 5.8 Frankfurt Stock Exchange
Xinhuanet Co., Ltd. 603888.SS 1,902 39.2 56.5 3.9 Shanghai
PR TIMES, Inc. 3922.T 253 21.9 34.0 5.5 Tokyo
DoorDash, Inc. DASH 105,445 84.9 133.5 11.7 NASDAQ Global Select
Getty Images Holdings, Inc. GETY 807 4.7 -5.0 1.3 New York Stock Exchange
Proto Corporation 4298.T 570 11.2 0.0 0.0 Tokyo
Beijing Bohui Science & Technology Co., Ltd. 688004.SS 278 -60.1 -52.2 3.0 Shanghai
EverQuote, Inc. EVER 853 17.1 18.1 5.0 NASDAQ Global Market
Weathernews Inc. 4825.T 686 24.5 35.5 4.9 Tokyo
The Arena Group Holdings, Inc. AREN 307 3.7 2.4 -17.0 American Stock Exchange
Imagineer Co.,Ltd. 4644.T 67 23.1 16.4 0.8 Tokyo
Tencent Holdings Limited NNND.VI 710,912 20.1 26.3 5.1 Vienna
Trump Media & Technology Group Corp. DJT 4,822 -54.1 -38.5 1.8 NASDAQ Global Market
Livero Inc. 9245.T 65 22.7 30.8 4.3 Tokyo
Art Emperor Technology And Culture Co., Ltd. 6650.TWO 51 33.6 29.9 3.3 Taipei Exchange
WILLs Inc. 4482.T 96 10.2 14.6 7.3 Tokyo
Port Inc. 7047.T 198 7.1 16.3 3.6 Tokyo
Public Joint Stock Company RBC RBCM.ME 63 -3.9 10.2 -0.4 Moscow Stock Exchange
Sharingtechnology, Inc. 3989.T 193 14.1 18.0 6.9 Tokyo
Tencent Holdings Limited NNND.F 707,853 17.1 26.6 5.3 Frankfurt Stock Exchange
Naspers Limited NPN.JO 546 3.3 11.0 2.6 Johannesburg
Shanghai Oriental Pearl Group Co., Ltd. 600637.SS 3,978 26.8 45.2 1.0 Shanghai
Matrimony.com Limited MATRIMONY.NS 126 13.8 24.5 4.6 National Stock Exchange of India
Geniee, Inc. 6562.T 103 2.5 9.9 2.4 Tokyo
Beijing Zhidemai Technology Co., Ltd. 300785.SZ 952 81.0 88.8 4.2 Shenzhen
Prosus N.V. 1TY.DE 137,130 682.1 28.3 4.3 Frankfurt Stock Exchange
MediaAlpha, Inc. MAX 677 51.8 -89.3 -155.5 New York Stock Exchange
Visual China Group Co.,Ltd. 000681.SZ 2,006 98.7 128.8 4.3 Shenzhen
MoneyHero Limited Class A Ordinary Shares MNY 80 -4.6 -2.9 1.8 NASDAQ
MINKABU THE INFONOID, Inc. 4436.T 54 -0.1 -1.4 24.9 Tokyo
Baltic Classifieds Group PLC BCG.L 2,190 31.3 49.2 5.4 London Stock Exchange
Hemnet Group AB (publ) HEM.ST 2,644 31.2 46.3 22.2 Stockholm Stock Exchange
Firstlogic,Inc. 6037.T 154 20.1 25.8 4.4 Tokyo
Trump Media & Technology Group Corp. DJTWW 4,503 -54.1 -38.5 1.8 NASDAQ Global Market
ZIGExN Co., Ltd. 3679.T 349 8.8 13.6 2.7 Tokyo
People.cn CO., LTD 603000.SS 3,331 72.8 113.5 6.6 Shanghai
Kakao Corp. 035720.KS 20,196 11.6 185.5 2.7 KSE
coconala Inc. 4176.T 76 39.3 43.6 4.4 Tokyo
Zhejiang Daily Digital Culture Group Co.,Ltd. 600633.SS 2,664 31.2 27.0 2.0 Shanghai
Gurunavi, Inc. 2440.T 93 43.9 54.1 2.3 Tokyo
IndiaMART InterMESH Limited INDIAMART.BO 1,805 22.7 26.8 7.7 Bombay Stock Exchange
HomeToGo SE HTG.F 324 -34.4 -4.7 0.7 Frankfurt Stock Exchange
National World Plc NWOR.L 82 9.7 24.5 1.6 London Stock Exchange
Carta Holdings, Inc. 3688.T 358 14.8 17.6 2.0 Tokyo
Taboola.com Ltd. TBLA 1,000 8.3 31.9 1.2 NASDAQ Global Select
Méliuz S.A. CASH3.SA 102 10.3 9.3 0.9 São Paulo
Cheche Group Inc. CCG 68 -9.2 -7.9 1.4 New York Stock Exchange
Triller Group Inc. ILLRW 87 -0.7 -0.1 -0.5 NASDAQ Global Market
Triller Group Inc. ILLR 97 -1.0 -1.3 -13.5 NASDAQ Capital Market
Oricon Inc. 4800.T 71 8.4 10.7 1.9 Tokyo
Audioboom Group plc BOOM.L 111 106.6 137.9 83.4 London Stock Exchange
Hubei Century Network Technology Inc. 300494.SZ 1,002 -32.8 -30.1 5.1 Shenzhen
Cookpad Inc. 2193.T 97 19.3 11.3 1.1 Tokyo
AfreecaTV Co., Ltd. 067160.KQ 607 5.0 9.4 2.4 KOSDAQ