Intrinsic Value of Google Inc (GOOG)

STOCK VALUATION MODEL INPUTS

Initial revenue growth rate, %
Terminal revenue growth, %
Revenue decline factor
 
Initial discount rate, %
Discount rate multiplier
definition of terms  
 
Step 1

Manual adjustment of revenue growth rates (RGR) and discount rates (DR) for the next 18 years:
Year 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031
RGR, %
DR, %
 
Revenue (in 2013), US$ mln
Variable Cost Ratio, %
Fixed operating expenses, US$ mln
Interest rate on debt, %
Corporate tax rate, %
Stock options cost / Revenue, %
Inflation, %
 
Production assets / Revenue
Working capital / Revenue
Life of production assets, years
Net debt, US$ mln
Equity, US$ mln
Target Net debt / Equity ratio
Goodwill, US$ mln
 
Market price of stock, US$ (July 30)
Number of shares outstanding, mln
Market capitalization, US$ bln 385.3
   
   
Step 2

Stock valuation results will appear here after you hit the Calculate button above.

Please check/change the model input data first. The most important discretionary inputs are highlighted.

Business Summary

Google Inc., a technology company, builds products and provides services to organize the information and make it universally accessible and useful. It provides Search, a service that delivers relevant search results in response to user queries; Product Listing Ads that offer product information; Search plus Your World; Google Now, a predictive search feature; and Google Knowledge Graph, which enhances Search service. The company also offers AdWords, an auction-based advertising program; AdSense, a program which enables Websites that are part of the Google Network to deliver ads; Google Display, a display advertising network; DoubleClick Ad Exchange, a marketplace for the trading display ad space; and YouTube that provides video, interactive, and other ad formats. In addition, it provides Google Mobile that extends its products and services to mobile device users; Google Local, which provides local information; Android, an open source mobile software platform; Google Chrome OS, an open source operating system; Google Chrome, a Web browser; Google+ for sharing various things online with different people; Google Play, a cloud-based digital entertainment destination; Google Drive, a place for users to create, share, collaborate, and keep their stuff; and Google Wallet, a virtual wallet for in-store contactless payments. Further, the company offers Google TV, a platform for consumers to use television and the Internet on a single screen; Google Apps, a cloud computing suite of message and collaboration tools; Search Appliance, a search technology for use within enterprises; Google Site Search, a custom search engine; Google Commerce Search for online retail enterprises; Google Maps Application Programming Interface; and Google Earth Enterprise, a software solution for imagery and data visualization. Additionally, it offers mobile wireless devices, and related products and services. Google Inc. was founded in 1998 and is headquartered in Mountain View, California.

 

FINANCIAL RATIOS  of  Google Inc (GOOG)

Valuation Ratios
 
Financial Strength
 
Profitability Ratios
P/E Ratio
29.7
  Quick Ratio
20
  Gross Margin
56.8%
Price to Sales
6.4
  Current Ratio
0.1
  Gross Margin - 3 Yr. Avg.
60.4%
Price to Book
4.4
  LT Debt to Equity
2.6%
  EBITDA Margin
30.9%
Price to Tangible Book
  Total Debt to Equity
6%
  EBITDA Margin - 3 Yr. Avg.
33.7%
Price to Cash Flow
20.6
  Interest Coverage
202
  Operating Margin
23.3%
Price to Free Cash Flow
34
 
Management Effectiveness
  Oper. Margin - 3 Yr. Avg.
26.5%
Growth Rates
  Return On Assets
12.7%
  Pre-Tax Margin
24.2%
Sales Growth Rate
19.2%
  Ret/ On Assets - 3 Yr. Avg.
13.5%
  Pre-Tax Margin - 3 Yr. Avg.
27.8%
Sales - 3 Yr. Growth Rate
%
  Return On Total Capital
15.2%
  Net Profit Margin
21.6%
EPS Growth Rate
%
  Ret/ On T. Cap. - 3 Yr. Avg.
16%
  Net Profit Margin - 3 Yr. Avg.
22.9%
EPS - 3 Yr. Growth Rate
%
  Return On Equity
16.2%
  Effective Tax Rate
15.7%
Capital Spending Gr. Rate
124.8%
  Return On Equity - 3 Yr. Avg.
17.1%
  Eff/ Tax Rate - 3 Yr. Avg.
18.7%
Cap. Spend. - 3 Yr. Gr. Rate
12.9%
  Asset Turnover
0.6
  Payout Ratio
0%
Financial statements of GOOG
 

Do you have an opinion or information about the company and its stock? Share it with everybody!

Please kindly note that messages containing links will not be posted. This is a spam prevention measure.

(to add a comment, please register and log in)