/
DCF Valuation
Base-case fair value
$69.61
Intrinsic $92.81 · 25% MOS
Current price: $127.86
Base-case summary
Our base-case DCF for Akamai Technologies Inc (AKAM) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to 0.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.1B in trailing free cash flow, this produces an intrinsic value of $92.81 per share. A 25% safety margin gives a fair value of $69.61, suggesting the stock is currently 46% overvalued against the $127.86 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.1B
Cash & equivalents
$930M
Total debt
$5.9B
Shares outstanding
150M