As of 2025-05-15, the Intrinsic Value of Akamai Technologies Inc (AKAM) is 107.31 USD. This Akamai valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.51 USD, the upside of Akamai Technologies Inc is 38.40%.
The range of the Intrinsic Value is 65.11 - 246.81 USD
Based on its market price of 77.51 USD and our intrinsic valuation, Akamai Technologies Inc (AKAM) is undervalued by 38.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.11 - 246.81 | 107.31 | 38.4% |
| DCF (Growth 10y) | 86.32 - 295.27 | 135.17 | 74.4% |
| DCF (EBITDA 5y) | 94.03 - 164.08 | 115.68 | 49.3% |
| DCF (EBITDA 10y) | 111.57 - 197.38 | 139.18 | 79.6% |
| Fair Value | 17.28 - 17.28 | 17.28 | -77.71% |
| P/E | 82.76 - 111.12 | 94.81 | 22.3% |
| EV/EBITDA | 77.70 - 133.84 | 98.87 | 27.6% |
| EPV | 28.70 - 43.19 | 35.95 | -53.6% |
| DDM - Stable | 33.45 - 113.86 | 73.66 | -5.0% |
| DDM - Multi | 58.12 - 156.92 | 85.21 | 9.9% |
| Market Cap (mil) | 11,324.99 |
| Beta | 0.65 |
| Outstanding shares (mil) | 146.11 |
| Enterprise Value (mil) | 14,353.09 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.98% |
| Cost of Debt | 4.25% |
| WACC | 7.70% |