CSCO
Cisco Systems Inc
Price:  
48.17 
USD
Volume:  
22,008,360.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Cisco Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Cisco Systems Inc (CSCO) is 50.52 USD. This Cisco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.17 USD, the upside of Cisco Systems Inc is %.

The range of the Intrinsic Value is 37.62 - 80.12 USD

48.17 USD
Stock Price
50.52 USD
Intrinsic Value
Intrinsic Value Details

Cisco Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.62 - 80.12 50.52 4.9%
DCF (Growth 10y) 42.48 - 85.68 55.73 15.7%
DCF (EBITDA 5y) 43.77 - 94.09 66.64 38.4%
DCF (EBITDA 10y) 47.27 - 98.07 69.18 43.6%
Fair Value 82.99 - 82.99 82.99 72.29%
P/E 25.90 - 49.12 37.69 -21.8%
EV/EBITDA 48.01 - 108.84 78.79 63.6%
EPV 34.11 - 48.47 41.29 -14.3%
DDM - Stable 26.08 - 76.36 51.22 6.3%
DDM - Multi 31.12 - 68.03 42.40 -12.0%

Cisco Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 195,049.48
Beta 0.50
Outstanding shares (mil) 4,049.19
Enterprise Value (mil) 192,939.48
Market risk premium 4.60%
Cost of Equity 8.41%
Cost of Debt 4.31%
WACC 8.21%