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 14,283 - -
Change - -30.3% 34.67% -19.5% -12.64% 13.78% - -
Enterprise Value (EV) 1 18,827 14,115 19,093 14,894 14,738 20,276 21,819 21,306
Change - -25.03% 35.27% -22% -1.05% 37.58% 7.61% -2.35%
P/E 29.8x 25.9x 33.6x 29.3x 28.4x 36.7x 34.6x 23.7x
PBR 4.28x 3.1x 4x 3.03x 2.54x 2.83x 2.51x 2.22x
PEG - -1.5x 4.21x -4.13x -4.64x -3.1x 5.76x 0.5x
Capitalization / Revenue 5.49x 3.67x 4.68x 3.6x 2.98x 3.18x 2.74x 2.23x
EV / Revenue 5.44x 3.9x 5.01x 3.73x 3.5x 4.52x 4.18x 3.33x
EV / EBITDA 12.1x 9.23x 11.9x 8.86x 8.18x 11.6x 10.4x 7.68x
EV / EBIT 17.2x 13.7x 16.8x 12.8x 11.8x 17.8x 17.7x 12.7x
EV / FCF 21.9x 17.3x 30.9x 17.9x 21.1x -10.6x -8.32x 125x
FCF Yield 4.56% 5.78% 3.24% 5.6% 4.74% -9.47% -12% 0.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.93 3.26 3.52 3.27 3.07 2.709 2.872 4.185
Distribution rate - - - - - - - -
Net sales 1 3,461 3,617 3,812 3,991 4,208 4,490 5,215 6,396
EBITDA 1 1,561 1,530 1,608 1,682 1,802 1,748 2,091 2,773
EBIT 1 1,094 1,033 1,136 1,167 1,254 1,142 1,233 1,682
Net income 1 651.6 523.7 547.6 504.9 452 402.8 401.5 634.7
Net Debt 1 -190.1 859.4 1,242 524.5 2,186 5,993 7,536 7,024
Reference price 2 117.04 84.30 118.35 95.65 87.25 99.38 99.38 99.38
Nbr of stocks (in thousands) 162,480 157,242 150,832 150,227 143,865 143,717 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.68x4.52x11.6x-.--% 14.28B
25.84x4.14x14.41x2.62% 244B
22.1x4.66x11.44x0.75% 190B
16.88x1.92x9.87x2.8% 146B
-131.22x18.05x99.25x-.--% 116B
-535.3x38.02x156.2x-.--% 110B
16.16x2.91x11.23x4.98% 94.15B
22.57x5.87x14.4x2.5% 67.81B
15.05x2.18x9.28x5.12% 48.76B
24.19x1.96x12.14x1.29% 47.5B
Average -48.71x 8.42x 34.98x 2.01% 107.96B
Weighted average by Cap. -51.86x 8.72x 36.29x 1.98%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Akamai Technologies, Inc.

Historical PBR trend

Valuation ratios - PBR - Akamai Technologies, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Akamai Technologies, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Akamai Technologies, Inc.


Year-on-year evolution of the Yield

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