Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
43.17 USD43.17 USD46.50 USD
+105%
43.17 USDCurrent price is 105% above the base model value.
C
TechnologyCommunication EquipmentUnited States
CSCO.US · Cisco Systems, Inc.
NMS · US · USD
Latest price88.50 USD
30D-13.84%
Vs. base value+196%
Research summary
CSCO.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +0% YoY. Current price is about 88.5 USD, while the model base case is about 29.89 USD; the current price sits +196% 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
Revenue57B USD
Net income10B USD
Free cash flow13B USD
Operating cash flow14B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price88.50 USD
Base value29.89 USD
Vs. base+196%
Price date2026/04/28
29.89 USD29.89 USD31.17 USD
+196%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
33.23 USD33.23 USD35.79 USD
+166%
33.23 USDCurrent price is 166.3% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth9.6%
Current price implies roughly 9.6% annualized FCF growth.
9.6%Current price implies roughly 9.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
26.46 USD26.46 USD26.46 USD
+234%
26.46 USDCurrent price is 234.4% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/07/30 | Annual | 57B USD | 10B USD | 13B USD | 2.61 |
| 2025/07/25 | Annual | - | 10B USD | 13B USD | 2.55 |
| 2024/07/30 | Annual | 54B USD | 10B USD | 10B USD | 2.54 |
| 2024/07/26 | Annual | - | 10B USD | 10B USD | 2.54 |
| 2023/07/30 | Annual | 57B USD | 13B USD | 19B USD | 3.07 |
Ad placement