AKAM
Akamai Technologies Inc
Price:  
96.26 
USD
Volume:  
975,595.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Akamai Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Akamai Technologies Inc (AKAM) is 111.58 USD. This Akamai valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.26 USD, the upside of Akamai Technologies Inc is %.

The range of the Intrinsic Value is 70.90 - 230.70 USD

96.26 USD
Stock Price
111.58 USD
Intrinsic Value
Intrinsic Value Details

Akamai Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 70.90 - 230.70 111.58 15.9%
DCF (Growth 10y) 89.10 - 262.94 133.66 38.9%
DCF (EBITDA 5y) 105.92 - 152.06 130.61 35.7%
DCF (EBITDA 10y) 118.18 - 175.87 147.40 53.1%
Fair Value 64.63 - 64.63 64.63 -32.86%
P/E 95.66 - 116.41 105.78 9.9%
EV/EBITDA 87.33 - 135.81 116.25 20.8%
EPV 30.64 - 44.62 37.63 -60.9%
DDM - Stable 40.10 - 128.94 84.52 -12.2%
DDM - Multi 61.80 - 156.05 88.73 -7.8%

Akamai Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,662.32
Beta 0.81
Outstanding shares (mil) 152.32
Enterprise Value (mil) 17,734.72
Market risk premium 4.60%
Cost of Equity 9.02%
Cost of Debt 4.31%
WACC 8.00%