AKAM · Akamai Technologies, Inc.
$118.002026-05-17Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Internet Services & Infrastructure
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$54
-54.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($47 · $100) Analysts Range ($76 · $120) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $3.5B | — | 29.6% | 8.8% | $936MM | −$760MM | $176MM | 5.7% | — | 14.4% | $6.5B | $4.43 | — |
| 2022.Q4 | $3.6B | 4.5% | 24.5% | 12.1% | $778MM | −$890MM | −$112MM | 7.1% | — | 11.7% | $6.8B | $3.56 | — |
| 2023.Q4 | $3.8B | 5.4% | 21.9% | 16.3% | $699MM | −$550MM | $149MM | 6.8% | — | 9.1% | $8.6B | $3.73 | — |
| 2024.Q4 | $4.0B | 4.7% | 17.5% | 14.0% | $601MM | −$682MM | −$81MM | 7.5% | — | 7.1% | $8.3B | $3.44 | — |
| 2025.Q4 | $4.2B | 5.4% | 19.4% | 25.0% | $612MM | −$533MM | $80MM | 7.2% | — | 6.4% | $10.8B | $3.08 | 21.2 |
| italics below = DCF projection · 10yr Rev CAGR: 8.3% |
| 2026.Q4 | $4.5B | +6.3% | 19.6% | 24.5% | $663MM | −$902MM | −$239MM | 7.4% | −$223MM | 5.9% | $11.7B | $3.45 | 34.2 |
| 2027.Q4 | $4.8B | +7.2% | 20.2% | 24.0% | $735MM | −$979MM | −$244MM | 7.5% | −$211MM | 6.0% | $12.7B | $3.82 | 30.9 |
| 2028.Q4 | $5.2B | +8.2% | 20.4% | 23.5% | $809MM | −$1.1B | −$287MM | 7.6% | −$231MM | 6.1% | $13.8B | $4.20 | 28.1 |
| 2029.Q4 | $5.6B | +7.9% | 22.1% | 23.0% | $955MM | −$934MM | $21MM | 7.7% | $16MM | 6.7% | $14.7B | $4.96 | 23.8 |
| 2030.Q4 | $6.4B | +13.8% | 22.1% | 22.5% | $1.1B | −$1.8B | −$684MM | 7.9% | −$474MM | 7.0% | $16.5B | $5.69 | 20.7 |
|
| Term. Yr+ | $9.7B | 4.1% | 27.6% | 20.0% | $2.2B | −$1.0B | $1.1B | 8.6% | $11.7B | 8.6% | — | — | — |
Active scenario IV: $54 (-54.4% vs market)