Previous Close | $79.48 |
Intrinsic Value | $5.57 |
Upside potential | -93% |
Data is not available at this time.
Akamai Technologies, Inc. operates as a global leader in content delivery network (CDN) services, cybersecurity, and cloud computing solutions. The company primarily generates revenue through its edge platform, which optimizes web performance, secures digital experiences, and delivers high-quality streaming media. Akamai serves a diverse clientele, including enterprises, government agencies, and media companies, leveraging its extensive server network to reduce latency and mitigate cyber threats. Its market position is reinforced by technological expertise and a reputation for reliability in an increasingly digital-first economy. The company competes in the rapidly evolving cloud infrastructure and security sectors, where demand for scalable, secure solutions continues to grow. Akamai differentiates itself through proprietary technologies like its Intelligent Edge Platform, which enhances speed and security for mission-critical applications. Its focus on innovation and strategic partnerships ensures resilience against competitors such as Cloudflare and Amazon Web Services. The company’s diversified revenue streams and global footprint provide stability, though it faces pricing pressures and shifting customer demands in the hyperscale cloud market.
Akamai reported revenue of $3.99 billion for FY 2024, with net income of $504.9 million, reflecting a diluted EPS of $3.27. Operating cash flow stood at $1.52 billion, indicating strong cash generation capabilities. Capital expenditures totaled $390.4 million, underscoring ongoing investments in infrastructure and technology. The company’s profitability metrics demonstrate efficient cost management, though margins may face pressure from competitive and inflationary dynamics.
Akamai’s earnings power is supported by recurring revenue streams from its subscription-based services, which provide stability. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capital expenditures. However, its elevated total debt of $4.63 billion warrants monitoring, particularly in a higher interest rate environment. The absence of dividends suggests a reinvestment-focused capital allocation strategy.
Akamai’s balance sheet shows $517.7 million in cash and equivalents against $4.63 billion in total debt, indicating a leveraged but manageable position. The company’s liquidity is supported by robust operating cash flow, which provides flexibility for debt servicing and growth initiatives. Investors should assess the sustainability of its leverage ratio amid macroeconomic uncertainties and competitive pressures.
Akamai’s growth is driven by increasing demand for cloud security and edge computing solutions, though revenue growth rates may moderate in a saturated market. The company does not currently pay dividends, prioritizing reinvestment in innovation and market expansion. Future growth may hinge on its ability to capitalize on emerging trends like zero-trust security and 5G-enabled applications.
Akamai’s valuation reflects its position as a mature player in the CDN and cybersecurity markets. Market expectations likely incorporate moderate growth prospects balanced against competitive risks. Investors may weigh its earnings yield and debt profile against peers to assess relative attractiveness. The stock’s performance will depend on execution in high-growth segments and margin preservation.
Akamai’s strategic advantages include its global edge network, deep cybersecurity expertise, and long-standing customer relationships. The outlook remains cautiously optimistic, with opportunities in edge computing and API security offset by competitive and macroeconomic headwinds. Success will depend on sustained innovation and operational efficiency to navigate evolving industry dynamics.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |