AKAM
Akamai Technologies Inc
Price:  
77.49 
USD
Volume:  
2,598,857.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Akamai Intrinsic Value

40.90 %
Upside

What is the intrinsic value of Akamai?

As of 2025-05-21, the Intrinsic Value of Akamai Technologies Inc (AKAM) is 109.18 USD. This Akamai valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.49 USD, the upside of Akamai Technologies Inc is 40.90%.

The range of the Intrinsic Value is 68.67 - 236.73 USD

Is Akamai undervalued or overvalued?

Based on its market price of 77.49 USD and our intrinsic valuation, Akamai Technologies Inc (AKAM) is undervalued by 40.90%.

77.49 USD
Stock Price
109.18 USD
Intrinsic Value
Intrinsic Value Details

Akamai Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 68.67 - 236.73 109.18 40.9%
DCF (Growth 10y) 89.18 - 279.80 135.42 74.8%
DCF (EBITDA 5y) 98.49 - 167.69 120.05 54.9%
DCF (EBITDA 10y) 112.12 - 192.69 138.21 78.4%
Fair Value 15.49 - 15.49 15.49 -80.01%
P/E 80.99 - 111.08 89.16 15.1%
EV/EBITDA 82.97 - 139.91 103.72 33.8%
EPV 32.85 - 46.44 39.64 -48.8%
DDM - Stable 30.33 - 99.34 64.84 -16.3%
DDM - Multi 59.46 - 153.07 85.85 10.8%

Akamai Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,322.06
Beta 0.72
Outstanding shares (mil) 146.11
Enterprise Value (mil) 13,772.75
Market risk premium 4.60%
Cost of Equity 8.98%
Cost of Debt 4.25%
WACC 7.72%