Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
55.49 USD51.94 USD64.82 USD
+91.88%
51.94 USDCurrent price is 91.9% above the base model value.
A
TechnologySoftware - InfrastructureUnited States
AKAM.US · Akamai Technologies, Inc.
NMS · US · USD
Latest price99.67 USD
30D+6.55%
Vs. base value+133%
Research summary
AKAM.US latest organized financial period shows revenue grew +5.44% YoY and net income declined -10.47% YoY. Current price is about 99.67 USD, while the model base case is about 42.79 USD; the current price sits +133% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue4B USD
Net income452M USD
Free cash flow699M USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price99.67 USD
Base value42.79 USD
Vs. base+133%
Price date2026/04/28
44.06 USD42.79 USD47.41 USD
+133%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
39.80 USD37.25 USD46.49 USD
+168%
37.25 USDCurrent price is 167.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth6.7%
Current price implies roughly 6.7% annualized FCF growth.
6.7%Current price implies roughly 6.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
37.05 USD37.05 USD37.05 USD
+169%
37.05 USDCurrent price is 169% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 4B USD | 452M USD | 699M USD | 3.07 |
| 2024/12/30 | Annual | 4B USD | 505M USD | 834M USD | 3.27 |
| 2023/12/30 | Annual | 4B USD | 548M USD | 618M USD | 3.52 |
| 2022/12/30 | Annual | 4B USD | 524M USD | 816M USD | 3.26 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement