investorscraft@gmail.com

Intrinsic ValueAkamai Technologies, Inc. (AK3.DE)

Previous Close95.28
Intrinsic Value
Upside potential
Previous Close
95.28

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 a diverse clientele, including enterprises, media companies, and carriers, by optimizing web performance and safeguarding digital assets from cyber threats. Its integrated platform combines security, delivery, and edge compute capabilities, positioning Akamai as a critical infrastructure provider in an increasingly interconnected digital economy. The firm’s extensive network of servers ensures low-latency content delivery and robust protection against distributed denial-of-service (DDoS) attacks, making it a trusted partner for high-traffic platforms. With a focus on innovation, Akamai continues to expand its edge computing offerings, enabling developers to deploy applications closer to end-users. This strategic emphasis on edge technology differentiates Akamai from traditional cloud providers, reinforcing its competitive moat in a rapidly evolving sector. The company’s direct and channel-driven sales model ensures broad market penetration, while its recurring revenue streams from subscription-based services enhance financial stability.

Revenue Profitability And Efficiency

Akamai reported revenue of €3.99 billion for the fiscal year, with net income reaching €504.9 million, reflecting a disciplined cost structure. The diluted EPS of €3.27 underscores efficient earnings generation, while operating cash flow of €1.52 billion highlights strong liquidity. Capital expenditures of €523.3 million indicate ongoing investments in infrastructure to support growth and technological advancements.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by high-margin cybersecurity and edge computing services. Its capital efficiency is evident in the balance between reinvestment (capex at €523.3 million) and cash flow generation, ensuring sustainable growth without overleveraging. The absence of dividends suggests a focus on reinvesting profits into innovation and market expansion.

Balance Sheet And Financial Health

Akamai maintains a robust balance sheet with €517.7 million in cash and equivalents, though total debt stands at €4.63 billion. The debt level is manageable given the firm’s strong cash flow generation and recurring revenue model. The liquidity position supports operational flexibility, while the capital structure aligns with its growth-oriented strategy.

Growth Trends And Dividend Policy

Growth is driven by increasing demand for cloud security and edge solutions, with revenue reflecting steady expansion. The company does not pay dividends, opting instead to allocate capital toward R&D and strategic acquisitions. This reinvestment strategy aligns with long-term value creation in a competitive technology landscape.

Valuation And Market Expectations

With a market cap of €14.44 billion and a beta of 0.67, Akamai is perceived as a stable player in the tech sector. The valuation reflects expectations of sustained growth in cybersecurity and edge computing, though competitive pressures and macroeconomic factors could influence future performance.

Strategic Advantages And Outlook

Akamai’s strategic advantages lie in its global server network, integrated security-delivery platform, and early-mover edge computing capabilities. The outlook remains positive, supported by secular trends in digital transformation, though execution risks and technological shifts warrant monitoring. The company’s focus on innovation positions it well to capitalize on emerging opportunities in cloud 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