ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Alphabet Inc
2
(in USD millions)Valuation Date30-Jun-24
3
Segment Information12 months12 months12 months6 months6 months6 months6 months12 months12 months12 months12 months12 months
4
Dec. 31, 2021Dec. 31, 2022Dec. 31, 2023June. 30, 2023June. 30, 2024Dec. 31, 2023Dec. 31, 2024Dec. 31, 2024Dec. 31, 2025Dec. 31, 2026Dec. 31, 2027Dec. 31, 2028
5
6
Google Services $ 237,529 $ 253,528 $ 272,543 $ 128,246 $ 144,326 $ 144,297 $ 162,390 $ 306,716 $ 328,547 $ 351,933 $ 376,983 $ 403,816
7
 Growth % 6.74%7.50%7.12%12.54%12.54%7.12%7.12%7.12%7.12%
8
 Organic Growth % 6.74%7.50%7.12%12.54%7.12%7.12%7.12%7.12%
9
10
Google Cloud $ 19,206 $ 26,280 $ 33,088 $ 15,485 $ 19,921 $ 17,603 $ 22,646 $ 42,567 $ 55,919 $ 73,461 $ 96,505 $ 126,777
11
 Growth % 36.83%25.91%31.37%28.65%28.65%31.37%31.37%31.37%31.37%
12
 Organic Growth % 36.83%25.91%31.37%28.65%31.37%31.37%31.37%31.37%
13
14
Other Business $ 753 $ 1,068 $ 1,527 $ 573 $ 860 $ 954 $ 1,432 $ 2,292 $ 3,264 $ 4,648 $ 6,618 $ 9,425
15
 Growth % 41.83%42.98%42.41%50.09%50.09%42.41%42.41%42.41%42.41%
16
 Organic Growth % 41.83%42.98%42.41%50.09%42.41%42.41%42.41%42.41%
17
18
Hedging gains (losses) $ 149 $ 1,960 $ 236 $ 782 $ 87 $ 174 $ 149 $ 298 $ 472 $ 782 $ 782 $ 782 $ 782
19
100.00%100.00%
20
100.00%
21
22
Total Revenue $ 257,637.00 $ 282,836.00 $ 307,394.00 $ 144,391.00 $ 165,281.00 $ 163,003.00 $ 186,765.12 $ 352,046.12 $ 388,512.01 $ 430,822.91 $ 480,887.78 $ 540,800.05
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100