Cisco Systems, Inc.
Bear Case (25th pct.)
-75.1% vs price
Base Case (Median)
-72.0% vs price
Bull Case (75th pct.)
-55.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $19.36 | -83.1% | High (40%) |
| PE Comparable | $76.27 | -33.4% | Medium (25%) |
| Growth Trajectory DCF | $32.05 | -72.0% | Medium (20%) |
| Graham Number | $28.20 | -75.4% | Low (10%) |
| EV/EBITDA | $38.68 | -66.2% | Medium (20%) |
| EV/FCF | $63.46 | -44.6% | Medium (20%) |
| Earnings Power Value | $28.80 | -74.9% | Medium (50%) |
Based on 7 out of 8 methods, CSCO appears overvalued at the current price of $114.57. The base case fair value of $32.05 implies 72.0% 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.