Alphabet Inc., FCFF calculation

US$ in millions

12 months ended:	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net income	100,118)	73,795)	59,972)	76,033)	40,269)
Net noncash charges	33,587)	31,796)	33,758)	17,142)	23,028)
Changes in assets and liabilities, net of effects of acquisitions	(8,406)	(3,845)	(2,235)	(1,523)	1,827)
Net cash provided by operating activities	125,299)	101,746)	91,495)	91,652)	65,124)
Cash paid for interest, net of amounts capitalized, net of tax¹	224)	265)	300)	290)	113)
Interest capitalized, net of tax²	162)	156)	108)	137)	183)
Purchases of property and equipment	(52,535)	(32,251)	(31,485)	(24,640)	(22,281)
Assets obtained in exchange for lease liabilities	(313)	(564)	(577)	—)	—)
Free cash flow to the firm (FCFF)	72,837)	69,352)	59,841)	67,439)	43,139)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

^{1, 2} See details »

Download chart

Item	Description	The company
FCFF	Free cash flow to the firm is the cash flow available to the Alphabet Inc. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made.	Alphabet Inc. FCFF increased from 2022 to 2023 and from 2023 to 2024.

Alphabet Inc., interest paid, net of tax calculation

US$ in millions

12 months ended:	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Effective Income Tax Rate (EITR)
EITR¹	16.40%	13.90%	15.90%	16.20%	16.20%
Interest Paid, Net of Tax
Cash paid for interest, net of amounts capitalized, before tax	268)	308)	357)	346)	135)
Less: Cash paid for interest, net of amounts capitalized, tax²	44)	43)	57)	56)	22)
Cash paid for interest, net of amounts capitalized, net of tax	224)	265)	300)	290)	113)
Interest Costs Capitalized, Net of Tax
Interest capitalized, before tax	194)	181)	128)	163)	218)
Less: Interest capitalized, tax³	32)	25)	20)	26)	35)
Interest capitalized, net of tax	162)	156)	108)	137)	183)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ See details »

² 2024 Calculation
Cash paid for interest, net of amounts capitalized, tax = Cash paid for interest, net of amounts capitalized × EITR
= 268 × 16.40% = 44

³ 2024 Calculation
Interest capitalized, tax = Interest capitalized × EITR
= 194 × 16.40% = 32

Download chart

Alphabet Inc., current EV/FCFF calculation, comparison to benchmarks

Selected Financial Data (US$ in millions)
Enterprise value (EV)	2,195,344)
Free cash flow to the firm (FCFF)	72,837)
Valuation Ratio
EV/FCFF	30.14
Benchmarks
EV/FCFF, Competitors¹
Comcast Corp.	14.69
Meta Platforms Inc.	31.33
Netflix Inc.	59.17
Walt Disney Co.	23.34
EV/FCFF, Sector
Media & Entertainment	33.39
EV/FCFF, Industry
Communication Services	29.59

Based on: 10-K (reporting date: 2024-12-31).

¹ Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.

Alphabet Inc., historical EV/FCFF calculation, comparison to benchmarks

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Selected Financial Data (US$ in millions)
Enterprise value (EV)¹	2,276,529)	1,666,699)	1,248,790)	1,832,285)	1,273,801)
Free cash flow to the firm (FCFF)²	72,837)	69,352)	59,841)	67,439)	43,139)
Valuation Ratio
EV/FCFF³	31.26	24.03	20.87	27.17	29.53
Benchmarks
EV/FCFF, Competitors⁴
Comcast Corp.	14.02	17.60	17.93	15.77	20.50
Meta Platforms Inc.	30.96	26.42	24.09	15.40	29.48
Netflix Inc.	56.17	33.81	77.11	335.37	95.41
Walt Disney Co.	23.13	31.55	90.23	78.66	63.77
EV/FCFF, Sector
Media & Entertainment	—	24.82	23.74	24.79	31.56
EV/FCFF, Industry
Communication Services	—	22.38	23.41	31.50	25.72

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ See details »

² See details »

³ 2024 Calculation
EV/FCFF = EV ÷ FCFF
= 2,276,529 ÷ 72,837 = 31.26

⁴ Click competitor name to see calculations.

Download chart

Valuation ratio	Description	The company
EV/FCFF	Enterprise value to free cash flow to the firm is whole company valuation indicator.	Alphabet Inc. EV/FCFF ratio increased from 2022 to 2023 and from 2023 to 2024.

Alphabet Inc. (NASDAQ:GOOG)

Enterprise Value to FCFF (EV/FCFF)

Free Cash Flow to The Firm (FCFF)

Interest Paid, Net of Tax

Enterprise Value to FCFF Ratio, Current

Enterprise Value to FCFF Ratio, Historical