Valuation Akamai Technologies, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-01-16 pm EST			5-day change	1st Jan Change
93.49 ^USD	+2.14%		+9.08%	+7.15%

Jan. 16	Citigroup Adjusts Price Target on Akamai Technologies to $103 From $88, Maintains Neutral Rating	MT
Jan. 15	Akamai Technologies Insider Sold Shares Worth $450,875, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	17,092	19,017	13,256	17,851	14,369	13,450	13,450	-
Change	-	11.26%	-30.3%	34.67%	-19.5%	-6.4%	0%	-
Enterprise Value (EV) ¹	16,502	18,827	14,115	19,093	14,894	16,537	16,145	15,680
Change	-	14.09%	-25.03%	35.27%	-22%	11.03%	-2.37%	-2.88%
P/E ratio	31.2x	29.8x	25.9x	33.6x	29.3x	27.5x	25.2x	19.3x
PBR	4.03x	4.28x	3.1x	4x	3.03x	2.77x	2.44x	2.13x
PEG	-	1.8x	-1.5x	4.21x	-4.13x	6.73x	2.75x	0.6x
Capitalization / Revenue	5.34x	5.49x	3.67x	4.68x	3.6x	3.21x	3.05x	2.85x
EV / Revenue	5.16x	5.44x	3.9x	5.01x	3.73x	3.95x	3.66x	3.32x
EV / EBITDA	11.8x	12.1x	9.23x	11.9x	8.86x	9.16x	8.57x	7.64x
EV / EBIT	16.6x	17.2x	13.7x	16.8x	12.8x	13.2x	12.6x	11.3x
EV / FCF	34.2x	21.9x	17.3x	30.9x	17.9x	20.5x	17.9x	15.3x
FCF Yield	2.93%	4.56%	5.78%	3.24%	5.6%	4.88%	5.59%	6.55%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.37	3.93	3.26	3.52	3.27	3.404	3.716	4.85
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,198	3,461	3,617	3,812	3,991	4,191	4,417	4,716
EBITDA ¹	1,397	1,561	1,530	1,608	1,682	1,806	1,884	2,053
EBIT ¹	994.3	1,094	1,033	1,136	1,167	1,249	1,282	1,390
Net income ¹	557.1	651.6	523.7	547.6	504.9	493.1	528.2	647.9
Net Debt ¹	-590.2	-190.1	859.4	1,242	524.5	3,087	2,695	2,230
Reference price ²	104.99	117.04	84.30	118.35	95.65	93.49	93.49	93.49
Nbr of stocks (in thousands)	162,794	162,480	157,242	150,832	150,227	143,865	143,865	-
Announcement Date	2/9/21	2/15/22	2/14/23	2/13/24	2/20/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AKAMAI TECHNOLOGIES, INC.	27.06x	3.88x	9x	-.--%	13.17B
IBM	33.3x	4.79x	17.12x	2.25%	279B
ACCENTURE PLC	21.38x	2.32x	12.38x	2.26%	177B
TATA CONSULTANCY SERVICES LTD.	22.92x	4.22x	15.52x	3.83%	128B
AUTOMATIC DATA PROCESSING, INC.	23.81x	4.81x	16.47x	2.45%	105B
RELX PLC	27.65x	6.6x	16.53x	2.13%	75.94B
INFOSYS LIMITED	22.87x	3.46x	14.65x	3.05%	71.63B
SNOWFLAKE INC.	-52.34x	14.72x	108.06x	-.--%	71.09B
FUJITSU LIMITED	19.03x	2.23x	15.16x	0.65%	51.38B
NEC CORPORATION	32.03x	2.18x	15.07x	0.57%	49.82B
Average	17.77x	4.92x	24.00x	1.72%	102.17B
Weighted average by Cap.	20.99x	4.76x	21.84x	2.17%