Discounted Cash Flow
Akamai Technologies Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.3b | $316.1m | $685.3m | 13.5% | $1.81 |
| 2017 | $2.5b (7.0%) | $218.3m (-30.9%) | $546.8m (-20.2%) | 8.7% (-35.4%) | $1.27 (-29.8%) |
| 2018 | $2.7b (8.4%) | $298.4m (36.7%) | $790.7m (44.6%) | 11.0% (26.0%) | $1.78 (40.2%) |
| 2019 | $2.9b (6.6%) | $478.0m (60.2%) | $698.6m (-11.6%) | 16.5% (50.3%) | $2.94 (65.2%) |
| 2020 | $3.2b (10.5%) | $557.1m (16.5%) | $700.7m (0.3%) | 17.4% (5.4%) | $3.43 (16.7%) |
| 2021 | $3.5b (8.2%) | $651.6m (17.0%) | $1.1b (53.5%) | 18.8% (8.1%) | $4.01 (16.9%) |
| 2022 | $3.6b (4.5%) | $523.7m (-19.6%) | $1.0b (-3.9%) | 14.5% (-23.1%) | $3.29 (-18.0%) |
| 2023 | $3.8b (5.4%) | $547.6m (4.6%) | $890.5m (-13.8%) | 14.4% (-0.8%) | $3.59 (9.1%) |
| 2024 | $4.0b (4.7%) | $504.9m (-7.8%) | $1.1b (26.7%) | 12.7% (-11.9%) | $3.34 (-7.0%) |
| 2025 | $4.2b (5.4%) | $452.0m (-10.5%) | $1.0b (-10.4%) | 10.7% (-15.1%) | $3.11 (-6.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.