AKAM Akamai Technologies
Intrinsic value$3.28
Price (at call)$105.40
Margin of safety
-96.9%
vs market (rating basis)
-67.9%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 5.2% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 12.3% |
| Years to target margin | 5 |
| Sales-to-capital | 0.50 |
| Beta | 0.64 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 7.7% |
| Terminal WACC | 9.0% |
Valuation bridge
| PV of explicit FCFF | 311.90M |
| PV of terminal value | 3.33B |
| Equity value | 470.91M |
| ÷ shares → per share | $3.28 |
News
neutral -0.10 · 8 articles
- What Are You Actually Buying In Cloudflare Stock?
- Akamai Technologies (AKAM) Suffers a Larger Drop Than the General Market: Key Insights
- Jim Cramer says one 28-year-old tech giant is a terrific buy
- Jim Cramer Called This Stock “Terrific” and Said “No Thank You” to APLD Stock. Here’s Why
- Jim Cramer Calls Akamai (AKAM) “Terrific” and Cloudflare (NET) One of His Favorites
- Looking Beyond the Cloud Giants? Analysts Say Buy These 2 Overlooked Stocks
- Akamai Technologies (AKAM) After The Deloitte Canada Alliance Is The Bull Case Already Priced In
- Akamai (AKAM) Stock Looks Fully Priced Despite Strong 38% Returns
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 4.55B | 5.2% | 12.3% | 420.52M | 447.76M | -27.24M | -25.28M |
| 2 | 4.77B | 5.0% | 12.3% | 441.51M | 453.98M | -12.47M | -10.74M |
| 3 | 5.00B | 4.8% | 12.3% | 462.73M | 458.84M | 3.90M | 3.12M |
| 4 | 5.23B | 4.6% | 12.3% | 484.11M | 462.22M | 21.89M | 16.25M |
| 5 | 5.47B | 4.4% | 12.3% | 505.57M | 464.04M | 41.52M | 28.62M |
| 6 | 5.70B | 4.2% | 12.3% | 527.03M | 464.22M | 62.82M | 40.20M |
| 7 | 5.93B | 4.1% | 12.3% | 548.43M | 462.67M | 85.76M | 50.94M |
| 8 | 6.16B | 3.9% | 12.3% | 569.67M | 459.33M | 110.34M | 60.84M |
| 9 | 6.39B | 3.7% | 12.3% | 590.67M | 454.14M | 136.54M | 69.89M |
| 10 | 6.61B | 3.5% | 12.3% | 611.35M | 447.05M | 164.30M | 78.07M |
⚠ Extreme gap to market price — large, heavily-covered stocks are rarely mispriced this much; the gap likely embeds disruption, decline, or balance-sheet risk the model underweights. Treat as a flag to investigate, not a verdict.