By the numbers: Is Google a $1,000 stock?

Forget the hype and take a look at a disciplined assessment of how likely this price target really is.

a woman

You’re reading a free article with opinions that may differ from The Motley Fool’s Premium Investing Services. Become a Motley Fool member today to get instant access to our top analyst recommendations, in-depth research, investing resources, and more. Learn More

A number of analysts now expect Google (NASDAQ: GOOG) to hit $1,000 by 2014. The media hype surrounding the possibility, however, is mostly superficial guesswork; most authors avoid giving the numbers a close look. Let's break from that trend today with a disciplined assessment of how likely this price target really is.

Deserving of a premium
Google is undoubtedly deserving of a premium valuation. Not only is Google the clear leader in online search, but its revenue has sustainable momentum.

The revenue from the company's Google-owned sites (67% of revenue) increased 18% year over year. Likewise, Google's partner sites revenue (27% of revenue) increased 19% year over year.

Furthermore, Google is riding a tidal wave of worldwide growth in digital advertising. In 2011, digital advertising made up 20% of overall U.S. advertising, according to the Pew Research Center. In 2012, digital ads' share of overall advertising increased to 23%. This trend is likely to continue, as eMarketer projects digital ads to make up 29% of the U.S. ad market by 2016.

What's Google worth?
Using a discounted cash flow, or DCF, model for valuation is a simple way to value an asset. If you're not familiar with the term, don't let it intimidate you. It's simply a way to find the intrinsic value of an asset by projecting future cash flows and discounting those cash flows by the time value of money.

Forecasting anything in business perfectly is, of course, nearly impossible. So the model's results can really only be as good as the inputs; the principle of "garbage in, garbage out" holds. To account for human error, investors should require some sort of margin of safety, or a discount to fair value, to the resulting fair value price.

Using a simple DCF valuation spreadsheet, we can peg a fair value estimate onto Google shares.

The first step is to project free cash flow, or FCF, growth over the next 12 months. As Google's negative trend in cost-per-clicks bottoms out, I think it's safe to expect that FCF could grow in line with the company's most recent year-over-year revenue growth rate of its Google-owned sites segment: 18%.

To be conservative, we'll assume competition heats up from Google's three largest competitors: Yahoo! (NASDAQ: YHOO), Facebook (NASDAQ: FB), and Microsoft. In turn, Google's FCF growth should decline. I'll project FCF growth to decay by 10% per year.

The projected FCF growth over the next 10 years would look like this:

The final step is to decide on a perpetuity rate and a discount rate. A perpetuity rate simply gives a value for the years beyond year 10. We'll estimate growth of 3% per annum (in line with the historical rate of inflation) beyond year 10. The discount rate is the annual rate an investor requires in order to convince him to set his money aside in the stock market and hope for more money later; we'll go with 10% — typical in a DCF analysis.

And now for the verdict: With these inputs, Google is worth $1,170 per share. To account for human error, investors should require a margin of safety to their fair value estimate. At today's price, close to $810, Google has a 30% margin of safety.

Are there better opportunities?
Google's undoubtedly a great opportunity. But Google isn't the only great deal in online search. According to Motley Fool CAPS, 16 of 18 Wall Street analysts say Facebook shares will outperform the market. Likewise, 27 of 32 Wall Street analysts have given Yahoo! outperform ratings.

Facebook's digital advertising revenue, according to the Pew Research Center, actually grew faster than Google's in 2012: up 24% from 2011, compared to Google's 20% growth. Plus, the launch of its new timeline should make its platform more indispensable to users and its advertising solutions more targeted and effective than ever before. But the company's valuation is a bit pricey, keeping many investors glued to their seats.

Yahoo!, on the other hand, looks fairly cheap at 17.8 times projected forward earnings. Since Yahoo! CEO Marissa Mayer took over five months ago, shares are up 50% as investors have gained confidence that the company can pull off a turnaround.

Both Facebook and Yahoo! will likely bring the heat in 2013. And both companies are worth a closer look.

Then, of course, there's Baidu (NASDAQ: BIDU) — China's online search king. Despite a year-over-year 36% increase in EPS in the company's fourth quarter, the stock trades at just 17.7 times earnings, or 13.5 times projected forward earnings.

Though Apple's (NASDAQ: AAPL) hardly in the search business, it would be like avoiding the elephant in the room if we didn't consider the company's unreasonably cheap valuation as an opportunity cost to a Google investment. It looks strong with all 60 analysts covering the stock giving it an outperform rating.

Google's the safest bet
Apple and Yahoo! look like great value bets for the patient investor. Facebook also looks tempting in light of the company's extraordinary growth prospects — but these prospects come at a hefty price. Baidu is a solid investment at a great price, but China's uncertain government and regulatory environment makes the investment a bit risky.

Google, however, stands out as not only undervalued, but the safest long-term bet of the bunch. As a market leader with significant market share in a profitable and growing industry, Google seems to truly deserve a $1,000 price target.

Not convinced? The Australian Financial Review says "good quality Australian shares that have a long history of paying dividends are a real alternative to a term deposit." Get "3 Stocks for the Great Dividend Boom" in our special FREE report. Click here now to find out the names, stock symbols, and full research for our three favourite income ideas, all completely free!

More reading

The Motley Fool's purpose is to help the world invest, better. Click here for your free subscription to Take Stock, The Motley Fool's free investing newsletter. Packed with stock ideas and investing advice, it is essential reading for anyone looking to build and grow their wealth in the years ahead.  This article contains general investment advice only (under AFSL 400691). Authorised by Bruce Jackson.

A version of this article, written by Daniel Sparks, originally appeared on fool.com.

More on ⏸️ Investing

A white and black robot in the form of a human being stands in front of a green graphic holding a laptop and discussing robotics and automation ASX shares
Technology Shares

Joining the revolution: How I'd invest in ASX AI shares right now

Advances in artificial intelligence (AI) could usher in a new industrial revolution. Here’s how you can invest in it.

Read more »

Close up of baby looking puzzled
Retail Shares

What has happened to the Baby Bunting (ASX:BBN) share price this year?

It's been a volatile year so far for the Aussie nursery retailer. We take a closer look

Read more »

woman holds sign saying 'we need change' at climate change protest
ETFs

3 ASX ETFs that invest in companies fighting climate change

If you want to shift some of your investments into more ethical companies, exchange-traded funds can offer a good option

Read more »

a jewellery store attendant stands at a cabinet displaying opulent necklaces and earrings featuring diamonds and precious stones.
⏸️ Investing

The Michael Hill (ASX: MHJ) share price poised for growth

Investors will be keeping an eye on the Michael Hill International Limited (ASX: MHJ) share price today. The keen interest…

Read more »

ASX shares buy unstoppable asx share price represented by man in superman cape pointing skyward
⏸️ Investing

The Atomos (ASX:AMS) share price is up 15% in a week

The Atomos (ASX: AMS) share price has surged 15% this week. Let's look at what's ahead as the company build…

Read more »

Two people in suits arm wrestle on a black and white chess board.
Retail Shares

How does the Temple & Webster (ASX:TPW) share price stack up against Nick Scali (ASX:NCK)?

How does the Temple & Webster (ASX: TPW) share price stack up against rival furniture retailer Nick Scali Limited (ASX:…

Read more »

A medical researcher works on a bichip, indicating share price movement in ASX tech companies
Healthcare Shares

The Aroa (ASX:ARX) share price has surged 60% since its IPO

The Aroa (ASX:ARX) share price has surged 60% since the Polynovo (ASX: PNV) competitor listed on the ASX in July.…

Read more »

asx investor daydreaming about US shares
⏸️ How to Invest

How to buy US shares from Australia right now

If you have been wondering how to buy US shares from Australia to gain exposure from the highly topical market,…

Read more »