CSCO · Cisco Systems, Inc.
$79.022026-05-17Sector: Technology; Industry: Communication Equipment; Sub-Industry: Communications Equipment
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$58
-26.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($56 · $65) Analysts Range ($91 · $100) 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 |
|---|
| 2022.Q2 | $49.8B | — | 32.5% | 18.9% | $13.1B | −$8.0B | $5.2B | 5.3% | — | 28.0% | $46.9B | $2.66 | — |
| 2023.Q2 | $51.6B | 3.5% | 34.2% | 19.9% | $14.1B | $492MM | $14.6B | 7.4% | — | 30.4% | $46.0B | $2.96 | — |
| 2024.Q2 | $57.0B | 10.6% | 33.3% | 16.1% | $15.9B | −$4.9B | $11.0B | 7.4% | — | 32.5% | $51.9B | $3.16 | — |
| 2025.Q2 | $53.8B | -5.6% | 28.6% | 6.1% | $14.4B | −$27.6B | −$13.2B | 8.5% | — | 21.8% | $80.5B | $2.59 | — |
| 2026.Q2 | $59.1B | 9.8% | 28.7% | 14.7% | $14.5B | −$4.7B | $9.7B | 8.0% | — | 17.4% | $86.3B | $2.78 | 18.6 |
| italics below = DCF projection · 10yr Rev CAGR: 4.6% |
| 2027.Q2 | $63.5B | +7.5% | 26.2% | 15.2% | $14.1B | −$16.1B | −$2.0B | 7.9% | −$1.8B | 15.0% | $102.3B | $2.80 | 28.2 |
| 2028.Q2 | $66.8B | +5.2% | 27.0% | 15.8% | $15.2B | −$8.0B | $7.1B | 8.0% | $6.1B | 14.3% | $110.4B | $3.02 | 26.2 |
| 2029.Q2 | $69.8B | +4.5% | 27.0% | 16.3% | $15.8B | −$5.5B | $10.3B | 8.0% | $8.2B | 13.9% | $115.9B | $3.13 | 25.2 |
| 2030.Q2 | $72.8B | +4.3% | 27.0% | 16.8% | $16.3B | −$6.0B | $10.4B | 8.1% | $7.6B | 13.8% | $121.9B | $3.25 | 24.3 |
| 2031.Q2 | $75.8B | +4.2% | 27.0% | 17.3% | $16.9B | −$5.5B | $11.4B | 8.2% | $7.7B | 13.6% | $127.4B | $3.36 | 23.5 |
|
| Term. Yr+ | $96.7B | 4.1% | 28.8% | 20.0% | $22.2B | −$7.0B | $15.3B | 8.6% | $154.2B | 13.1% | — | — | — |
Active scenario IV: $58 (-26.8% vs market)