As of 2024-12-04, the Intrinsic Value of Cisco Systems Inc (CSCO) is
63.65 USD. This Cisco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 59.21 USD, the upside of Cisco Systems Inc is
7.50%.
The range of the Intrinsic Value is 43.54 - 117.63 USD
63.65 USD
Intrinsic Value
Cisco Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
43.54 - 117.63 |
63.65 |
7.5% |
| DCF (Growth 10y) |
49.72 - 123.84 |
69.99 |
18.2% |
| DCF (EBITDA 5y) |
51.24 - 93.85 |
75.42 |
27.4% |
| DCF (EBITDA 10y) |
55.96 - 100.66 |
79.96 |
35.0% |
| Fair Value |
11.78 - 11.78 |
11.78 |
-80.10% |
| P/E |
22.87 - 48.94 |
30.44 |
-48.6% |
| EV/EBITDA |
48.73 - 91.47 |
70.91 |
19.8% |
| EPV |
34.88 - 46.97 |
40.92 |
-30.9% |
| DDM - Stable |
24.44 - 79.72 |
52.08 |
-12.0% |
| DDM - Multi |
39.92 - 94.77 |
55.47 |
-6.3% |
Cisco Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
236,012.25 |
| Beta |
0.82 |
| Outstanding shares (mil) |
3,986.02 |
| Enterprise Value (mil) |
258,934.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.71% |
| Cost of Debt |
4.41% |
| WACC |
7.23% |