Akamai Technologies, Inc. (AKAM) DCF Valuation

Akamai Technologies, Inc. (AKAM) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Akamai Technologies, Inc. (AKAM) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment choices with the (AKAM) DCF Calculator! Explore authentic Akamai financials, adjust growth predictions and expenses, and instantly observe how these alterations affect the intrinsic value of (AKAM).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2,893.6 3,198.1 3,461.2 3,616.7 3,811.9 4,084.9 4,377.3 4,690.7 5,026.6 5,386.5
Revenue Growth, % 0 10.52 8.23 4.49 5.4 7.16 7.16 7.16 7.16 7.16
EBITDA 1,022.5 1,163.6 1,351.2 1,261.9 1,241.0 1,455.9 1,560.1 1,671.8 1,791.5 1,919.8
EBITDA, % 35.34 36.38 39.04 34.89 32.56 35.64 35.64 35.64 35.64 35.64
Depreciation 440.7 478.4 550.6 592.8 570.8 632.8 678.1 726.7 778.7 834.5
Depreciation, % 15.23 14.96 15.91 16.39 14.97 15.49 15.49 15.49 15.49 15.49
EBIT 581.8 685.2 800.6 669.1 670.2 823.1 882.0 945.1 1,012.8 1,085.3
EBIT, % 20.11 21.42 23.13 18.5 17.58 20.15 20.15 20.15 20.15 20.15
Total Cash 1,537.0 1,098.1 1,078.2 1,105.3 864.4 1,403.9 1,504.4 1,612.1 1,727.6 1,851.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 551.9 660.1 675.9 679.2 724.3
Account Receivables, % 19.07 20.64 19.53 18.78 19
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.0000000346 0 0.0000000289 0.0000000276 0 0.0000000182 0.0000000182 0.0000000182 0.0000000182 0.0000000182
Accounts Payable 138.9 118.5 109.9 145.4 146.9 159.8 171.2 183.5 196.6 210.7
Accounts Payable, % 4.8 3.71 3.18 4.02 3.85 3.91 3.91 3.91 3.91 3.91
Capital Expenditure -562.1 -731.9 -545.2 -458.3 -730.0 -734.3 -786.9 -843.3 -903.6 -968.3
Capital Expenditure, % -19.42 -22.88 -15.75 -12.67 -19.15 -17.98 -17.98 -17.98 -17.98 -17.98
Tax Rate, % 16.08 16.08 16.08 16.08 16.08 16.08 16.08 16.08 16.08 16.08
EBITAT 522.4 619.6 716.4 532.5 562.5 713.1 764.1 818.8 877.5 940.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -12.0 237.6 697.3 699.2 359.6 556.1 610.0 653.7 700.5 750.7
WACC, % 6.8 6.81 6.8 6.7 6.74 6.77 6.77 6.77 6.77 6.77
PV UFCF
SUM PV UFCF 2,672.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 781
Terminal Value 28,162
Present Terminal Value 20,295
Enterprise Value 22,967
Net Debt 4,047
Equity Value 18,921
Diluted Shares Outstanding, MM 155
Equity Value Per Share 121.76

What You Will Get

  • Real AKAM Financials: Includes historical and forecasted data for precise valuation.
  • Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are calculated in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Akamai's future performance.
  • Clear and Intuitive Design: Designed for professionals while remaining user-friendly for beginners.

Key Features

  • Real-Life AKAM Data: Pre-filled with Akamai’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based AKAM DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically recalculates Akamai's intrinsic value.
  4. Test Scenarios: Explore various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial analysis.

Why Choose This Calculator for Akamai Technologies, Inc. (AKAM)?

  • Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and industry consultants.
  • Accurate Financials: Akamai’s historical and projected financial data preloaded for precise analysis.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance to help you navigate the calculation process.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing portfolios involving Akamai Technologies, Inc. (AKAM).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform and shape internal business strategies for Akamai Technologies, Inc. (AKAM).
  • Consultants and Advisors: Deliver precise valuation insights to clients considering investments in Akamai Technologies, Inc. (AKAM).
  • Students and Educators: Utilize real-world data to practice and instruct on financial modeling with a focus on Akamai Technologies, Inc. (AKAM).
  • Tech Enthusiasts: Gain insights into the valuation processes of tech companies like Akamai Technologies, Inc. (AKAM) within the market.

What the Template Contains

  • Pre-Filled Data: Includes Akamai Technologies’ historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Akamai Technologies’ profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.