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
| Segment | FY2025 Revenue | % of Total | YoY Growth | Op. Margin |
|---|
| Google Search & Other | $198.1B | 49.2% | +13.8% | ~35% |
| YouTube Ads | $36.1B | 9.0% | +14.4% | ~25% |
| Google Network | $29.3B | 7.3% | -2.1% | ~20% |
| Google Subscriptions/Other | $10.9B | 2.7% | +19.2% | ~30% |
| Google Services Total | $274.4B | 68.1% | +12.5% | 34-36% |
| Google Cloud | $43.2B | 10.7% | +28.6% | 12.0% |
| Other Bets (Waymo, etc) | $1.8B | 0.4% | +15.3% | Negative |
| Hedging/Corporate | -$85M | — | — | — |
| ALPHABET TOTAL | $402.8B | 100% | +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 $0.2075/qtr — symbolic but
meaningful as a signal of financial maturity.
📊 Financial Snapshot
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|
| Revenue ($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


📋 Full 10-Year Projection Tables
Bear Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $84.26B | $77.44B | $77.44B |
| Year 2 | Stage 1 | $96.89B | $81.85B | $159.30B |
| Year 3 | Stage 1 | $111.43B | $86.52B | $245.81B |
| Year 4 | Stage 1 | $128.14B | $91.45B | $337.26B |
| Year 5 | Stage 1 | $147.36B | $96.66B | $433.92B |
| Year 6 | Stage 2 | $159.15B | $95.95B | $529.87B |
| Year 7 | Stage 2 | $171.89B | $95.24B | $625.12B |
| Year 8 | Stage 2 | $185.64B | $94.54B | $719.66B |
| Year 9 | Stage 2 | $200.49B | $93.85B | $813.51B |
| Year 10 | Stage 2 | $216.53B | $93.16B | $906.67B |
| Terminal | — | TV=$3247.9B | PV(TV)=$1397.4B (61% of EV) | EV=$2304.0B |
Base Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $90.85B | $83.50B | $83.50B |
| Year 2 | Stage 1 | $112.65B | $95.17B | $178.67B |
| Year 3 | Stage 1 | $139.69B | $108.46B | $287.13B |
| Year 4 | Stage 1 | $173.22B | $123.62B | $410.75B |
| Year 5 | Stage 1 | $214.79B | $140.89B | $551.63B |
| Year 6 | Stage 2 | $242.71B | $146.32B | $697.96B |
| Year 7 | Stage 2 | $274.26B | $151.97B | $849.93B |
| Year 8 | Stage 2 | $309.92B | $157.84B | $1007.77B |
| Year 9 | Stage 2 | $350.21B | $163.93B | $1171.70B |
| Year 10 | Stage 2 | $395.73B | $170.26B | $1341.96B |
| Terminal | — | TV=$6438.5B | PV(TV)=$2770.1B (67% of EV) | EV=$4112.1B |
Bull Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $97.44B | $89.56B | $89.56B |
| Year 2 | Stage 1 | $129.60B | $109.48B | $199.05B |
| Year 3 | Stage 1 | $172.37B | $133.84B | $332.88B |
| Year 4 | Stage 1 | $229.25B | $163.60B | $496.48B |
| Year 5 | Stage 1 | $304.90B | $199.99B | $696.48B |
| Year 6 | Stage 2 | $359.78B | $216.90B | $913.38B |
| Year 7 | Stage 2 | $424.55B | $235.25B | $1148.63B |
| Year 8 | Stage 2 | $500.96B | $255.14B | $1403.77B |
| Year 9 | Stage 2 | $591.14B | $276.71B | $1680.48B |
| Year 10 | Stage 2 | $697.54B | $300.11B | $1980.59B |
| Terminal | — | TV=$12387.4B | PV(TV)=$5329.6B (73% of EV) | EV=$7310.1B |
🔲 Sensitivity Table
| WACC \ gT | 1.5% | 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%.
📉 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.

🏦 Comparable Valuation
| Company | Ticker | P/E (TTM) | EV/EBITDA | P/FCF | Fwd P/E |
|---|
| Alphabet | GOOG | 28.3x | 20.3x | 51x | 25.9x |
| Microsoft | MSFT | 35.2x | 24.1x | 38x | 31.2x |
| Meta Platforms | META | 29.1x | 17.9x | 26x | 26.1x |
| Amazon | AMZN | 29.5x | 15.8x | 102x | 26.9x |
| Apple | AAPL | 32.1x | 23.8x | 34x | 29.5x |
| GOOG 5-yr avg | — | 24.0x | 16.5x | 28x | — |
💰 Dividend / Distribution Analysis
| Metric | Value |
|---|
| Annual DPS | $0.830 |
| Current Yield | 0.27% |
| Consecutive Growth Years | 1 |
| 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 Ratio | 13.8% |
| Sustainability Verdict | Safe — 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.

🔮 Analyst Forecast Section
(a) EPS Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2023 | $5.80 | — | — | — | Actual |
| 2024 | $8.05 | — | — | — | Actual |
| 2025 | $10.82 | — | — | — | Actual |
| 2026 | $10.22 | $11.80 | $14.51 | 67 | Estimate |
| 2027 | $10.70 | $13.73 | $16.66 | 65 | Estimate |
(b) Revenue Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2023 | $307.4B | — | — | — | Actual |
| 2024 | $350.0B | — | — | — | Actual |
| 2025 | $402.8B | — | — | — | Actual |
| 2026 | $446.9B | $485.8B | $513.0B | 67 | Estimate |
| 2027 | $503.0B | $559.0B | $607.5B | 65 | Estimate |
(c) Individual Analyst Price Targets
Consensus: Avg $351.82 | Range $190–$420
| Analyst | Firm | Rating | PT | Upside |
|---|
| Ivan Feinseth | Tigress Financial | Strong Buy | $415 | +35.6% |
| Ronald Josey | Citigroup | Strong Buy | $390 | +27.4% |
| Ken Gawrelski | Wells Fargo | Buy | $387 | +26.5% |
| Joseph Bonner | Argus Research | Strong Buy | $385 | +25.8% |
| Stephen Ju | UBS | Hold | $348 | +13.7% |
(d) Earnings Surprise History
| Quarter | EPS Act vs Est | EPS Beat/Miss | Rev Act vs Est | Rev Beat/Miss | Guidance |
|---|
| 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%).


💡 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
| Tier | Price | Action |
|---|
| Tier 1 — Starter | ≤$295 | Begin position |
| Tier 2 — Add | ≤$270 | Add on weakness |
| Tier 3 — Full | ≤$205 | Full allocation |
| Sell Alert | ≥$510 | Above fair value — consider trimming |
📂 Current Position Summary
| Metric | Value |
|---|
| Shares Held | 560 |
| 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 Cost | 0.46% |
| vs Target (~$200K) | $171,366 / $200,000 (86%) |
Bore Family Office • Analysis generated by Lurch • Not investment advice.