AKAM logo
Akamai Technologies Inc.
AKAM
79.13 (-0.23%) 0.18
11.35(B)
Information Technology
IT Services
Akamai Technologies Inc. engages in the provision of security delivery and cloud computing solutions in the United States and internationally. The company offers security solutions that include web application and application programming interfaces (API) protection solutions which protect web API and mobile app traffic from attacks; Bot & Abuse portfolio which provides solutions to help customers protect against threats; Akamai Account Protector which offers full account lifecycle protections including the ability to defend against account takeover and opening abuse adversarial bot protection protection against credential stuffing inventory scalping and hoarding; Akamai Content Protector which provides solutions designed to stop persistent scrapers from stealing content; API security which discovers audits and monitors API; and microservice and application component protection that analyzes and protects application traffic that moves between application components. It also offers cloud computing services which include compute storage networking database and container management services; and Akamai App Platform provides ready-to-run templates that address challenges in deploying managing and scaling Kubernetes clusters at scale. In addition the company offers delivery solutions that include web and mobile performance solutions which enables dynamic websites and applications as well as global traffic management site acceleration application load balancing large-scale load testing and real-user monitoring; and media delivery solutions including video streaming and video player services game and software delivery broadcast operations authoritative domain name system resolution and data and analytics. Akamai Technologies Inc. was incorporated in 1998 and is headquartered in Cambridge Massachusetts.
My Holdings:
(?% ownership)
Shares:
Cost basis:
Market cap:$11.35(B)
EV:$15.06(B)
Total Equity:$4.47(B)
Div. yield:0.00%
Earnings date:Nov-04-2025
P/E:27.76
P/E (fwd):11.78
P/FCF:14.34
P/S:2.88
P/B:2.63
EPS:$2.9
EPS (fwd):$6.7
FCF/share:$5.5
Dividend/share:$0.0
Book value/share:$30.1
ROIC:4.6%
ROA:4.1%
ROE:9.2%
Gross margin:59.1%
Net margin:10.4%

AKAM Valuation & Price Targets

Current Price
$79.1
Day change: -0.23%
PEvaluation
N/A
N/A
Analyst targets
N/A
N/A

More Valuation Methods

DCF (2-stage)
N/A
N/A
DCF (simple)
N/A
N/A
DCF (exit mult.)
N/A
N/A
Future P/E
N/A
N/A
Peter Lynch FV
N/A
N/A
Graham No.
N/A
N/A
DDM
N/A
N/A

PEvaluation

3% undervalued
Low
$61.0
Mid
$81.3
High
$101.7
Current price
$79.1
Fair P/E
Margin of safety
Market Model
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: None/narrow

EPS Estimates

LowAvgHigh#
FY+16.66.76.922
FY+25.87.07.524
FY+36.57.68.612
FY+47.68.99.83
FY+58.39.911.13
EPS

Analyst Price Targets

14% undervalued
Low
$66.0
Mid
$90.3
High
$133.0
Current price
$79.1

Analyst Recommendations

Strong Buy2
Buy10
Hold8
Sell3
Strong Sell1

EPS Estimates

LowAvgHigh#
FY+16.66.76.922
FY+25.87.07.524
FY+36.57.68.612
FY+47.68.99.83
FY+58.39.911.13

2-stage DCF

First Stage Duration
Starting Free Cash Flow
First Stage Growth Rate
Terminal Growth Rate
Discount Rate

Discounted Cash Flow

Forecast years
Terminal Growth Rate
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Discounted Cash Flow (exit mult.)

Forecast years
Exit FCF Multiple
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Future P/E Valuation

Projection Years
Base Revenue
Revenue Growth Rate
Final Net Margin
Final P/E Ratio
Discount Rate

Peter Lynch Fair Value

Earnings Per Share
Growth Rate

Graham Formula

Earnings Per Share
EPS Growth (7-10 years)
Government Bond Rate

Dividend Discount Model

Annual Dividend
First Stage Length (Years)
First Stage Growth Rate
Final Growth Rate
Discount Rate

Summary

TTM Financials

Income (TTM)

RevenueGrossNet
Revenue$4.08(B)
Gross profit$2.41(B)
EBITDA$1.15(B)
Net income$424.60(M)
Gross margin59.1%
Operating margin15.4%
Net margin10.4%
Shares outstanding:143.39(M)

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsCurrent liabilitiesLong term debtOther LT liabilitiesEquity
Total assets$10.54(B)
Current assets$2.03(B)
Total liabilities$6.07(B)
Current liabilities$880.52(M)
Cash & Short-term inv.$966.62(M)
Long-term debt$4.10(B)
Total intangibles$3.85(B)
PP&E$3.28(B)

Cash flow (TTM)

CFOCFICFF
FCF$819.71(M)
CapEx$-626.97(M)
Dividends paid$0
Stock issued$62.49(M)
Stock repurchased$-1.23(B)
Stock-based comp.$433.48(M)
Debt issued$1.95(B)
Debt repaid$-1.40(B)

Per share data (TTM)

Price: $79.1
Revenue: $27.4 (2.9x | 34.7%) Gross profit: $16.8 (4.7x | 21.3%) Earnings: $2.85 (27.8x | 3.6%)
FCF: $5.52 (14.3x | 7.0%) Stock-based Comp.: $3.02 (26.2x | 3.8%) Dividend: $0.00 (N/A | 0.0%)
Total Assets: $73.5 (1.1x | 92.9%) Total Liabilities: $42.3 (1.9x | 53.5%) Book Value: $30.1 (2.6x | 38.0%) Cash & ST inv.: $6.74 (11.7x | 8.5%) Debt: $28.6 (2.8x | 36.1%)

Growth Estimates

Revenue

CAGR: 7.1%
FY+1FY+2FY+3FY+4FY+5
FY+1$4.17(B)
FY+2(+5.0%)$4.39(B)
FY+3(+6.8%)$4.68(B)
FY+4(+8.5%)$5.08(B)
FY+5(+8.3%)$5.50(B)

Net Income

CAGR: 9.8%
FY+1FY+2FY+3FY+4FY+5
FY+1$989.12(M)
FY+2(+3.2%)$1.02(B)
FY+3(+10.2%)$1.13(B)
FY+4(+14.9%)$1.29(B)
FY+5(+11.2%)$1.44(B)

EPS

CAGR: 10.3%
FY+1FY+2FY+3FY+4FY+5
FY+1$6.72
FY+2(+3.7%)$6.97
FY+3(+9.2%)$7.61
FY+4(+17.3%)$8.93
FY+5(+11.3%)$9.94

FCF per share

CAGR: 11.1%
FY+1FY+2FY+3
FY+1$11.14
FY+2(+7.1%)$11.93
FY+3(+15.2%)$13.74

Historical Financials

Showing limited histrical data.
YearlyQuarterly
Income
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.01.0(B)2.0(B)3.0(B)
Revenue Operating Income Net IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.0200.0(M)400.0(M)600.0(M)800.0(M)1.0(B)
Stock-based Comp. FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.02.0(B)4.0(B)6.0(B)8.0(B)10.0(B)
Total Assets Total LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EIntangible AssetsGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Per share data
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.02.04.06.0
EPS (Basic) FCF/Share Dividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share
Ratios
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.010.020.030.0
P/E P/S EV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio
Margins
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240%10%20%30%40%50%60%
Net Income Margin Operating Margin Gross MarginEBITDA MarginFCF Margin
Returns
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240%2%4%6%8%
ROIC ROAROCEROE
Shares outstanding
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.050.0(M)100.0(M)150.0(M)
Shares (Basic)Shares (Diluted)
Market Cap.
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.05.0(B)10.0(B)15.0(B)
Market Cap.

KPIs

No KPI data available yet!

Similar Companies

Ownership

Major holders

*Excludes indirect insider ownership

Insiders: 1.97%
Institutions: 99.29%

Institutional ownership

12.85% Vanguard Group Inc10.51% Blackrock Inc.4.84% State Street Corporati...4.03% First Trust Advisors L...3.48% NORGES BANK3.03% Geode Capital Manageme...2.48% Victory Capital Manage...2.07% Invesco Ltd.1.96% Legal & General Group ...1.94% Edmond De Rothschild H...52.10% Others

Trading Summary

In the past year, insiders have bought $6.83(M) worth of the company's stock, and sold $10.72(M).

Congress members have bought between $63007 - $245000 worth of the company's stock, and sold between $49007 - $210000.

Insider transactions

2025-09

$0.00
$0.00

2025-08

$0.00
$3.83(M)

2025-07

$388700
$0.00

2025-06

$253714
$0.00

2025-05

$1.34(M)
$0.00

2025-04

$0.00
$0.00

2025-03

$5.55(M)
$0.00

2025-02

$0.00
$3.00(M)

2025-01

$366280
$0.00

2024-12

$1.41(M)
$0.00

2024-11

$669434
$0.00

2024-10

$0.00
$0.00

2024-09

$389200
$0.00
DateSharesTotal ($)Price ($)NameTitle
Buy2025-08-1150,0003,613,04772.3LEIGHTON F THOMSONChief Executive Officer
Buy2025-08-113,000216,89772.3HESSE DANIEL RDirector
Sell2025-07-155,000388,70077.7JOSEPH PAUL COfficer
Sell2025-06-123,254253,71478.0BLUMOFE ROBERTChief Technology Officer
Sell2025-05-2713,1571,004,24776.3SALEM-JACKSON KIMOfficer
Sell2025-05-083,927333,86385.0KARON ADAM MOfficer
Sell2025-03-184,000333,48083.4JOSEPH PAUL COfficer
Sell2025-03-179,500780,80582.2WILLIAMS ANTHONY POfficer
Sell2025-03-144,000323,68080.9AHOLA AARONGeneral Counsel
Sell2025-03-119,861811,94382.3KARON ADAM MOfficer
Sell2025-03-1111,804971,91182.3MCGOWAN EDWARD JChief Financial Officer
Sell2025-03-105,628485,14086.2KARON ADAM MChief Operating Officer
Sell2025-03-104,652402,30586.5MCGOWAN EDWARD JChief Financial Officer
Sell2025-03-0710,683924,25986.5SUNDARAM MANIOfficer
Sell2025-03-046,431517,63280.5KARON ADAM MChief Operating Officer
Grant2025-03-0337,67000.0LEIGHTON F THOMSONChief Executive Officer
Buy2025-02-2737,6702,997,93379.6LEIGHTON F THOMSONChief Executive Officer
Grant2025-02-213,42100.0SALEM-JACKSON KIMOfficer
Grant2025-02-212,04200.0HOWELL LAURAOfficer
Grant2025-02-2114,18600.0LEIGHTON F THOMSONChief Executive Officer
Grant2025-02-213,83700.0BLUMOFE ROBERTChief Technology Officer
Grant2025-02-215,24400.0KARON ADAM MChief Operating Officer
Grant2025-02-2151700.0AHOLA AARONGeneral Counsel
Grant2025-02-2162600.0MCGOWAN EDWARD JChief Financial Officer
Grant2025-02-213,43900.0WILLIAMS ANTHONY POfficer
Grant2025-02-213,66600.0SUNDARAM MANIOfficer
Grant2025-02-214,77100.0JOSEPH PAUL COfficer
Sell2025-01-154,000366,28091.6JOSEPH PAUL COfficer
Sell2024-12-1610,7821,064,28398.7MCGOWAN EDWARD JChief Financial Officer
Sell2024-12-133,500347,41999.3AHOLA AARONGeneral Counsel
Sell2024-11-271,00093,38093.4WAGNER WILLIAM RAYMONDDirector
Sell2024-11-152,500221,51988.6BLUMOFE ROBERTChief Technology Officer
Sell2024-11-154,000354,53588.6JOSEPH PAUL COfficer
Sell2024-09-134,000389,20097.3JOSEPH PAUL COfficer
Sell2024-08-271,000100,730100.7WAGNER WILLIAM RAYMONDDirector
Sell2024-08-162,500251,725100.7BLUMOFE ROBERTChief Technology Officer

Congressional trading

2025-09

$0.00
$0.00

2025-08

$0.00
$0.00

2025-07

$0.00
$0.00

2025-06

$8001
$0.00

2025-05

$65001
$0.00

2025-04

$0.00
$65001

2025-03

$0.00
$65001

2025-02

$40501
$0.00

2025-01

$16001
$0.00

2024-12

$0.00
$0.00

2024-11

$0.00
$0.00

2024-10

$0.00
$0.00

2024-09

$0.00
$0.00
DatePoliticianPartyChamberAmount ($)
Sell2025-06-03Josh GottheimerDHouse$1,001 - $15,000
Sell2025-05-12Jefferson ShreveRHouse$15,001 - $50,000
Sell2025-05-12Jefferson ShreveRHouse$15,001 - $50,000
Buy2025-04-07Jefferson ShreveRHouse$15,001 - $50,000
Buy2025-04-07Jefferson ShreveRHouse$15,001 - $50,000
Buy2025-03-31Jefferson ShreveRHouse$15,001 - $50,000
Buy2025-03-31Jefferson ShreveRHouse$15,001 - $50,000
Sell2025-02-26Gilbert Ray Cisneros, Jr.DHouse$1,001 - $15,000
Sell2025-02-24Jefferson ShreveRHouse$15,001 - $50,000
Sell2025-01-17Ro KhannaDHouse$1,001 - $15,000
Sell2025-01-17Ro KhannaDHouse$1,001 - $15,000
Buy2024-08-05Ro KhannaDHouse$1,001 - $15,000
Buy2024-08-02Ro KhannaDHouse$1,001 - $15,000
Buy2024-08-02Ro KhannaDHouse$1,001 - $15,000

Tools

Dividend Income

Investment Amount
Dividend Yield
What is the Dividend Income Calculator?

The Dividend Income Calculator helps you estimate the yearly, quarterly, monthly, and daily income of your investments.

How to Use This Calculator?

Enter the dividend yield and the invested amount. Optionally, preload stock data to automatically fetch the dividend yield.

Required Investment

Dividend Yield
Desired Yearly Payout
Desired Quarterly Payout
Desired Monthly Payout
What is the Required Investment Calculator?

The Required Investment Calculator helps you determine the amount of money you need to invest in a stock to achieve a desired dividend.

How to Use This Calculator?

Enter the dividend yield and your desired dividend income. Optionally, preload stock data to automatically fetch the dividend yield.

Future Dividend Yield

Base Dividend
Current Price
Number of Years
Dividend Growth Rate
What is the Future Yield Calculator?

The Future Yield Calculator helps you estimate the future dividend yield of a stock based on its current dividend, price, and expected dividend growth rate.

How to Use This Calculator?

Enter the base dividend, current price, number of years, and dividend growth rate. Optionally, preload stock data to automatically fetch the dividend and price. The calculator will display the current yield and the projected future yield.

Future Dividend Income

Base Dividend
Number of Years
Dividend Growth Rate
What is the Future Dividend Income Calculator?

The Future Dividend Income Calculator helps you estimate the future dividend income from your investments based on the current dividend yield and expected growth rate.

How to Use This Calculator?

Enter the current dividend yield, expected growth rate, and investment duration. Optionally, preload stock data to automatically fetch the dividend yield.