Valuation Cisco Systems, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 01:18:16 2025-01-22 pm EST			5-day change	1st Jan Change
61.18 ^USD	+0.25%		+1.97%	+3.31%

12:27pm	Cisco CEO Says AI Should Be a Tailwind	MT
Jan. 17	Citigroup Adjusts Cisco Systems Price Target to $68 From $64, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	199,250	232,961	184,853	215,978	192,900	243,068	-	-
Change	-	16.92%	-20.65%	16.84%	-10.69%	26.01%	-	-
Enterprise Value (EV) ¹	184,414	219,969	175,101	198,223	206,008	257,881	254,541	248,055
Change	-	19.28%	-20.4%	13.21%	3.93%	25.18%	-1.3%	-2.55%
P/E ratio	17.9x	22.1x	15.8x	17.3x	18.9x	24.5x	21.1x	18.9x
PBR	5.29x	5.65x	4.68x	4.86x	4.26x	5.26x	4.93x	4.57x
PEG	-	-4.17x	1.2x	1.95x	-1.1x	-13.6x	1.3x	1.6x
Capitalization / Revenue	4.04x	4.68x	3.59x	3.79x	3.59x	4.33x	4.14x	3.96x
EV / Revenue	3.74x	4.42x	3.4x	3.48x	3.83x	4.6x	4.34x	4.04x
EV / EBITDA	9.99x	11.8x	9.07x	9.53x	9.86x	12.3x	11.6x	11.1x
EV / EBIT	11.1x	13.2x	10.1x	10.4x	11.2x	13.7x	12.9x	12x
EV / FCF	12.6x	14.9x	13.7x	10.4x	20.2x	17.3x	15.1x	14.5x
FCF Yield	7.95%	6.71%	7.28%	9.6%	4.96%	5.79%	6.64%	6.91%
Dividend per Share ²	1.42	1.46	1.5	1.54	1.58	1.618	1.66	1.725
Rate of return	3.01%	2.64%	3.36%	2.91%	3.3%	2.65%	2.72%	2.83%
EPS ²	2.64	2.5	2.82	3.07	2.54	2.494	2.899	3.236
Distribution rate	53.8%	58.4%	53.2%	50.2%	62.2%	64.9%	57.3%	53.3%
Net sales ¹	49,301	49,818	51,557	56,998	53,803	56,082	58,708	61,408
EBITDA ¹	18,458	18,564	19,302	20,797	20,884	20,978	21,888	22,308
EBIT ¹	16,650	16,702	17,345	19,071	18,377	18,774	19,736	20,715
Net income ¹	11,214	10,591	11,812	12,613	10,320	10,017	11,049	12,352
Net Debt ¹	-14,836	-12,992	-9,752	-17,755	13,108	14,814	11,473	4,987
Reference price ²	47.19	55.28	44.64	53.00	47.88	61.03	61.03	61.03
Nbr of stocks (in thousands)	4,222,296	4,214,205	4,140,964	4,075,058	4,028,815	3,982,758	-	-
Announcement Date	8/12/20	8/18/21	8/17/22	8/16/23	8/14/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
CISCO SYSTEMS, INC.	24.47x	4.6x	12.29x	+2.65%	243B
ARISTA NETWORKS INC	57.39x	20.93x	43.92x	-.--%	153B
MOTOROLA SOLUTIONS, INC.	52.11x	7.61x	24.16x	+0.82%	78.19B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	17.33x	0.64x	12x	+3.04%	57.95B
GARMIN LTD.	31.01x	6.41x	23.49x	+1.38%	41.83B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.47x	2.31x	12.03x	+3.09%	36.05B
ERICSSON	132.64x	1.18x	8.63x	+2.92%	28.94B
NOKIA OYJ	21.91x	1.03x	6.08x	+3.01%	24.88B
ZTE CORPORATION	21.03x	1.27x	11.2x	+1.72%	26.43B
UBIQUITI INC.	45.58x	-	-	-	25.12B
Average	42.29x	5.11x	17.09x	+2.07%	71.55B
Weighted average by Cap.	38.98x	7.82x	20.87x	+1.82%