investorscraft@gmail.com

Intrinsic ValueAkamai Technologies, Inc. (0HBQ.L)

Previous Close£96.66
Intrinsic Value
Upside potential
Previous Close
£96.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Akamai Technologies operates as a global leader in cloud services, specializing in cybersecurity, content delivery, and edge computing solutions. The company serves enterprises across industries by securing digital infrastructure, optimizing web and mobile performance, and enabling efficient media delivery. Its diversified portfolio includes web application firewalls, bot management, and edge compute platforms, positioning Akamai as a critical enabler for businesses reliant on high-performance, secure online operations. The firm competes in the rapidly growing cloud security and edge computing markets, leveraging its extensive network of servers to deliver low-latency solutions. Unlike traditional cloud providers, Akamai focuses on edge-native architectures, giving it a differentiated stance in performance-sensitive applications. Its partnerships with carriers and direct sales channels further strengthen its market penetration, particularly in industries like e-commerce, media, and financial services where uptime and security are paramount. With cyber threats escalating and demand for real-time data processing rising, Akamai’s technology stack aligns with long-term digital transformation trends.

Revenue Profitability And Efficiency

Akamai reported $3.99 billion in revenue for the latest fiscal period, with net income of $504.9 million, reflecting a 12.6% net margin. The company generated $1.52 billion in operating cash flow, demonstrating strong cash conversion. Capital expenditures of $685.3 million indicate ongoing investments in infrastructure, critical for maintaining its edge network and service reliability. The absence of dividends suggests a reinvestment-focused capital allocation strategy.

Earnings Power And Capital Efficiency

Diluted EPS stood at $3.27, supported by consistent profitability and scalable operations. The company’s capital efficiency is evident in its ability to monetize its distributed server network, though elevated debt levels ($4.63 billion) warrant monitoring. Operating cash flow coverage of debt service remains robust, underpinning earnings stability despite macroeconomic headwinds affecting tech spending.

Balance Sheet And Financial Health

Akamai holds $517.7 million in cash and equivalents against $4.63 billion in total debt, resulting in a leveraged but manageable position. The balance sheet reflects a strategic emphasis on growth investments, with liquidity supported by strong cash flows. Debt maturity profiles and refinancing risks should be evaluated given rising interest rates.

Growth Trends And Dividend Policy

Revenue growth is likely tied to demand for cybersecurity and edge computing, though specific YoY comparisons are unavailable. The company retains all earnings for reinvestment, aligning with its capital-intensive model. Shareholder returns may prioritize buybacks or M&A over dividends, given the sector’s growth-oriented dynamics.

Valuation And Market Expectations

At an $11.2 billion market cap and a beta of 0.82, Akamai trades with moderate volatility relative to the broader market. The valuation reflects expectations of steady growth in cloud and security services, though competition from larger cloud providers could pressure margins. Investors likely price in sustained demand for its niche offerings.

Strategic Advantages And Outlook

Akamai’s edge network and security expertise provide durable competitive moats, particularly in latency-sensitive applications. The shift toward hybrid cloud architectures and zero-trust security models could drive further adoption. Execution risks include competition from hyperscalers, but the company’s focus on performance optimization and threat mitigation positions it well for long-term relevance in digital infrastructure.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount