AKAM · Akamai Technologies, Inc.
$113.292026-07-21Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Internet Services & Infrastructure
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr) · Leases factoredBase · active
$29
-74.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($31 · $47) Analysts Range ($76 · $195) 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 |
|---|
| 2024.Q1 | $3.8B | — | 24.6% | 12.5% | $820MM | −$2.1B | −$1.3B | 6.6% | — | 8.6% | $9.5B | $3.65 | — |
| 2024.Q4 | $3.8B | 0.0% | 24.6% | 14.0% | $806MM | −$2.3B | −$1.5B | 7.5% | — | 8.3% | $9.9B | $3.65 | — |
| 2025.Q1 | $4.0B | 4.7% | 19.6% | 20.9% | $620MM | −$2.2B | −$1.6B | 7.0% | — | 6.3% | $9.8B | $3.37 | — |
| 2025.Q4 | $4.0B | 0.0% | 19.6% | 25.0% | $588MM | −$1.9B | −$1.3B | 7.2% | — | 5.4% | $12.2B | $3.37 | — |
| 2026.Q1 | $4.3B | 6.9% | 20.1% | 21.0% | $677MM | −$1.9B | −$1.3B | 6.8% | — | 5.7% | $11.4B | $2.90 | 19.8 |
| italics below = DCF projection · 10yr Rev CAGR: 7.7% |
| 2027.Q1 | $4.6B | +8.3% | 22.0% | 20.9% | $805MM | −$2.3B | −$1.5B | 6.8% | −$1.4B | 6.4% | $13.7B | $3.65 | 31.0 |
| 2028.Q1 | $5.1B | +10.4% | 20.7% | 20.8% | $835MM | −$2.1B | −$1.3B | 7.0% | −$1.1B | 5.7% | $15.8B | $3.79 | 29.9 |
| 2029.Q1 | $5.6B | +9.9% | 21.0% | 20.7% | $934MM | −$1.7B | −$740MM | 7.2% | −$604MM | 5.6% | $17.4B | $4.24 | 26.7 |
| 2030.Q1 | $6.1B | +9.3% | 20.9% | 20.6% | $1.0B | −$2.3B | −$1.3B | 7.4% | −$957MM | 5.5% | $19.7B | $4.61 | 24.6 |
| 2031.Q1 | $6.7B | +9.1% | 20.9% | 20.5% | $1.1B | −$2.3B | −$1.2B | 7.5% | −$846MM | 5.3% | $22.0B | $5.03 | 22.5 |
|
| Term. Yr+ | $9.4B | 4.1% | 31.0% | 20.0% | $2.3B | −$1.1B | $1.2B | 8.6% | $12.9B | 8.6% | — | — | — |
Active scenario IV: $29 (-74.5% vs market)