As of 2024-12-14, the Intrinsic Value of Akamai Technologies Inc (AKAM) is
111.90 USD. This Akamai valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 99.24 USD, the upside of Akamai Technologies Inc is
12.80%.
The range of the Intrinsic Value is 70.67 - 234.03 USD
111.90 USD
Intrinsic Value
Akamai Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
70.67 - 234.03 |
111.90 |
12.8% |
| DCF (Growth 10y) |
96.15 - 288.31 |
145.00 |
46.1% |
| DCF (EBITDA 5y) |
121.98 - 176.53 |
147.54 |
48.7% |
| DCF (EBITDA 10y) |
135.13 - 205.49 |
167.05 |
68.3% |
| Fair Value |
55.09 - 55.09 |
55.09 |
-44.49% |
| P/E |
88.12 - 127.31 |
104.47 |
5.3% |
| EV/EBITDA |
90.47 - 151.19 |
119.68 |
20.6% |
| EPV |
31.84 - 49.44 |
40.64 |
-59.0% |
| DDM - Stable |
32.09 - 108.74 |
70.42 |
-29.0% |
| DDM - Multi |
68.81 - 182.76 |
100.15 |
0.9% |
Akamai Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,908.82 |
| Beta |
0.46 |
| Outstanding shares (mil) |
150.23 |
| Enterprise Value (mil) |
17,882.98 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.77% |
| Cost of Debt |
4.25% |
| WACC |
7.81% |