Company Valuation: Akamai Technologies, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 19,017 13,256 17,851 14,369 12,552 17,235 - -
Change - -30.3% 34.67% -19.5% -12.64% 37.31% - -
Enterprise Value (EV) 1 18,827 14,115 19,093 14,894 14,738 21,129 20,774 20,848
Change - -25.03% 35.27% -22% -1.05% 43.37% -1.68% 0.36%
P/E 29.8x 25.9x 33.6x 29.3x 28.4x 38.9x 35.4x 25.3x
PBR 4.28x 3.1x 4x 3.03x 2.54x 3.24x 2.87x 2.65x
PEG - -1.5x 4.21x -4.13x -4.64x -58.77x 3.65x 0.6x
Capitalization / Revenue 5.49x 3.67x 4.68x 3.6x 2.98x 3.83x 3.45x 3.17x
EV / Revenue 5.44x 3.9x 5.01x 3.73x 3.5x 4.69x 4.16x 3.83x
EV / EBITDA 12.1x 9.23x 11.9x 8.86x 8.18x 11.9x 10.5x 9.59x
EV / EBIT 17.2x 13.7x 16.8x 12.8x 11.8x 18.1x 16.3x 15.2x
EV / FCF 21.9x 17.3x 30.9x 17.9x 21.1x -107x 47.6x 27.1x
FCF Yield 4.56% 5.78% 3.24% 5.6% 4.74% -0.93% 2.1% 3.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.93 3.26 3.52 3.27 3.07 3.05 3.345 4.679
Distribution rate - - - - - - - -
Net sales 1 3,461 3,617 3,812 3,991 4,208 4,502 4,991 5,438
EBITDA 1 1,561 1,530 1,608 1,682 1,802 1,773 1,985 2,173
EBIT 1 1,094 1,033 1,136 1,167 1,254 1,168 1,271 1,375
Net income 1 651.6 523.7 547.6 504.9 452 445 493.9 651.5
Net Debt 1 -190.1 859.4 1,242 524.5 2,186 3,894 3,539 3,613
Reference price 2 117.04 84.30 118.35 95.65 87.25 118.55 118.55 118.55
Nbr of stocks (in thousands) 162,480 157,242 150,832 150,227 143,865 145,385 - -
Announcement Date 2/15/22 2/14/23 2/13/24 2/20/25 2/19/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
38.87x4.69x11.91x-.--% 17.24B
23.16x3.74x13.06x2.9% 220B
-111.48x17.73x102.37x-.--% 110B
12.66x1.4x7.35x3.79% 105B
15.37x2.81x10.61x5.35% 90.13B
20.38x5.34x13.12x2.8% 61.17B
15.26x2.23x9.45x5.12% 49.53B
20.92x1.54x9.77x0.91% 39.27B
18.19x2.33x11.18x4.78% 37.92B
20.19x1.65x10.09x1.45% 39.19B
Average 7.35x 4.35x 19.89x 2.71% 76.93B
Weighted average by Cap. 0.64x 5.08x 24.13x 2.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AKAM Stock
  4. Valuation Akamai Technologies, Inc.