Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
86.38 USD80.74 USD101.24 USD
+23.44%
80.74 USDCurrent price is 23.4% above the base model value.
A
US
AKAM.US · AKAMAI TECHNOLOGIES INC
US · US
Latest price99.67 USD
30D-3%
Vs. base value+149%
Research summary
AKAM.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -10.47% YoY. Current price is about 99.67 USD, while the model base case is about 40.05 USD; the current price sits +149% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income452M USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price99.67 USD
Base value40.05 USD
Vs. base+149%
Price date2026/04/29
42.85 USD40.05 USD50.22 USD
+149%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
42.85 USD40.05 USD50.22 USD
+149%
40.05 USDCurrent price is 148.8% above the base model value.Adjusted reference: 69.16 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth0.8%
Current price implies roughly 0.8% annualized FCF growth.
0.8%Current price implies roughly 0.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
34.53 USD34.53 USD34.53 USD
+189%
34.53 USDCurrent price is 188.6% above the base model value.
Updated: 2026/04/29 15:23
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Restructuring charges | Restructuring | -46M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -151M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -89M USD | Medium |
| 2022/12/31 | Restructuring charges | Restructuring | -11M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -3M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -131M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 452M USD | 498M USD | 1B USD | 3.07 | 3.38 |
| 2024/12/31 | Annual | - | 505M USD | 656M USD | 1B USD | 3.27 | 4.25 |
| 2023/12/31 | Annual | - | 548M USD | 637M USD | 891M USD | 3.52 | 4.1 |
| 2022/12/31 | Annual | - | 524M USD | 534M USD | 1B USD | 3.26 | 3.33 |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement