Akamai Technologies, Inc.
Bear Case (25th pct.)
-62.2% vs price
Base Case (Median)
-52.3% vs price
Bull Case (75th pct.)
-32.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-3.39 | -102.8% | High (40%) |
| PE Comparable | $70.47 | -42.7% | Medium (25%) |
| Graham Number | $46.27 | -62.4% | Low (10%) |
| EV/EBITDA | $92.28 | -25.0% | Medium (20%) |
| EV/FCF | $86.64 | -29.5% | Medium (20%) |
| Earnings Power Value | $46.92 | -61.8% | Medium (50%) |
Based on 6 out of 8 methods, AKAM appears overvalued at the current price of $122.97. The base case fair value of $58.69 implies 52.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.