Previous Close | $67.82 |
Intrinsic Value | $15.93 |
Upside potential | -77% |
Data is not available at this time.
Cisco Systems, Inc. is a global leader in networking hardware, software, and services, operating primarily in the enterprise and service provider markets. The company generates revenue through a diversified portfolio, including switches, routers, cybersecurity solutions, collaboration tools, and cloud-based services. Cisco’s business model relies on recurring revenue from software subscriptions and services, which now account for a significant portion of its total sales, enhancing predictability and customer stickiness. The company holds a dominant position in enterprise networking, with strong brand recognition and deep relationships with Fortune 500 clients. Its market leadership is reinforced by continuous innovation in areas like AI-driven networking, secure access service edge (SASE), and full-stack observability. Despite increasing competition from cloud-native players and open-source alternatives, Cisco maintains a competitive edge through its integrated solutions, global scale, and extensive partner ecosystem. The company’s strategic acquisitions, such as Splunk, further expand its capabilities in data analytics and security, positioning it for long-term growth in hybrid and multi-cloud environments.
Cisco reported $53.8 billion in revenue for FY 2024, with net income of $10.3 billion, reflecting a net margin of approximately 19.1%. The company’s operating cash flow stood at $10.9 billion, demonstrating strong cash generation capabilities. Capital expenditures were modest at $670 million, indicating efficient asset utilization. Diluted EPS of $2.54 underscores disciplined cost management and profitability despite macroeconomic headwinds.
Cisco’s earnings power is supported by high-margin software and services, which contribute to stable cash flows. The company’s return on invested capital (ROIC) remains robust, driven by its asset-light model and recurring revenue streams. Free cash flow, after accounting for capital expenditures, provides ample flexibility for dividends, buybacks, and strategic investments, reinforcing its capital-efficient operations.
Cisco maintains a solid balance sheet with $7.5 billion in cash and equivalents, though total debt stands at $30.96 billion. The company’s leverage is manageable given its strong cash flow generation and investment-grade credit rating. Shareholders’ equity remains healthy, supporting ongoing dividend payments and share repurchases without compromising financial stability.
Cisco’s growth is increasingly driven by software and subscription services, offsetting slower hardware sales. The company has a consistent dividend policy, with a $1.58 annual dividend per share, yielding approximately 3.2%. Share buybacks further enhance shareholder returns, reflecting confidence in long-term cash flow sustainability despite cyclical demand fluctuations in core networking markets.
Cisco trades at a forward P/E multiple in line with peers, reflecting expectations of mid-single-digit revenue growth and margin stability. The market prices in Cisco’s transition to software-centric revenues but remains cautious about competitive pressures and macroeconomic impacts on enterprise IT spending. Valuation metrics suggest a balanced risk-reward profile given its dividend yield and cash flow resilience.
Cisco’s strategic advantages include its entrenched market position, diversified product suite, and strong R&D focus. The integration of Splunk is expected to bolster its AI and observability offerings, driving future growth. While near-term challenges persist in hardware demand, the company’s pivot to software and subscriptions positions it well for sustained profitability and relevance in evolving IT infrastructure landscapes.
10-K filing, investor presentations
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 |