AKAM Akamai Technologies, Inc.
Technology
Price
$118.61
Intrinsic value
$31.54
Buy price
$25.23
Discount
-276.1%
DCF walkthrough
Near-term growth (g1)2.99%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,447,190,000.00
- Total debt
- $9,338,986,496.00
- Cash & STI
- $3,355,386,880.00
- Shares out.
- 153,686,000
Overvalued [LOW CF reliability]
Intrinsic value$31.53
Buy price (with MOS)$25.23
Current price$118.61
Discount to intrinsic value-276.1%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 10.8%
- Current ROE
- 9.1%
- Minimum ROE
- 9.1%
Debt quality
LEVERAGED- Debt / Equity
- 1.88x
Moat proxy
WEAK_PROXYCash-flow reliability
LOW- Operating CF / Net income
- 3.52x
Technical chart
Confluence: MODERATE (2/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+decel_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 86.2%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.