CSCO · Cisco Systems, Inc.
$113.772026-07-21Sector: Technology; Industry: Communication Equipment; Sub-Industry: Communications Equipment
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$66
-42.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($45 · $68) Analysts Range ($100 · $137) 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.Q3 | $57.0B | — | 31.5% | 15.3% | $15.2B | −$30.2B | −$15.0B | 8.3% | — | 18.9% | $80.3B | $3.16 | — |
| 2025.Q2 | $53.8B | -5.6% | 27.0% | 6.1% | $13.6B | −$27.0B | −$13.3B | 8.5% | — | 16.8% | $82.2B | $2.59 | — |
| 2025.Q3 | $53.8B | 0.0% | 27.0% | 6.7% | $13.6B | −$1.8B | $11.8B | 8.9% | — | 16.5% | $82.1B | $2.59 | — |
| 2026.Q2 | $56.7B | 5.3% | 24.8% | 14.7% | $12.0B | −$3.9B | $8.1B | 8.0% | — | 14.0% | $88.3B | $2.55 | — |
| 2026.Q3 | $60.7B | 7.2% | 27.9% | 15.0% | $14.4B | −$5.7B | $8.7B | 8.6% | — | 16.2% | $89.8B | $3.00 | 26.8 |
| italics below = DCF projection · 10yr Rev CAGR: 5.4% |
| 2027.Q3 | $67.7B | +11.4% | 24.8% | 15.5% | $14.2B | −$2.7B | $11.5B | 8.6% | $10.5B | 15.5% | $92.5B | $2.98 | 38.2 |
| 2028.Q3 | $72.6B | +7.3% | 25.4% | 16.0% | $15.5B | −$2.5B | $13.0B | 8.6% | $11.0B | 16.6% | $95.0B | $3.26 | 34.9 |
| 2029.Q3 | $76.4B | +5.3% | 25.4% | 16.5% | $16.2B | −$2.9B | $13.3B | 8.6% | $10.4B | 16.8% | $97.9B | $3.41 | 33.4 |
| 2030.Q3 | $79.9B | +4.6% | 25.4% | 17.0% | $16.9B | −$1.5B | $15.4B | 8.6% | $11.1B | 17.1% | $99.4B | $3.55 | 32.0 |
| 2031.Q3 | $83.4B | +4.4% | 25.4% | 17.5% | $17.5B | −$1.6B | $15.9B | 8.6% | $10.5B | 17.5% | $101.1B | $3.68 | 30.9 |
|
| Term. Yr+ | $106.8B | 4.1% | 24.3% | 20.0% | $20.7B | −$4.8B | $15.9B | 8.6% | $154.7B | 17.6% | — | — | — |
Active scenario IV: $66 (-42.4% vs market)