
Cisco Systems Inc.
CSCO 117.39 (-0.53%) 0.62
EV: $422.01(B)
Total Equity: $50.28(B)
Debt/Equity: 0.62
Dividend/share: $1.7
Div. yield: 1.41%
P/E: 34.94
Forward P/E: 22.79
P/FCF: 36.23
P/S: 7.33
P/B: 9.21
EPS: $3.4
EPS (fwd): $5.2
FCF/share: $3.2
Revenue/share: $16.0
Book value/share: $12.7
ROIC: 13.6%
ROA: 8.5%
ROE: 22.4%
Margins: Gross | Op. | Net
64.5% | 22.5% | 20.9%
0.0%of Portfolio
My holdings
Day change
Total change
CSCO Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$117
7% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Wide
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 5.0 | 5.2 | 5.6 | 27 |
| FY+2 | 5.3 | 5.6 | 6.8 | 26 |
| FY+3 | 5.5 | 6.1 | 7.3 | 14 |
| FY+4 | 8.4 | 8.4 | 8.4 | 1 |
| FY+5 | 9.6 | 9.6 | 9.6 | 1 |
Analyst Price Targets
CURRENT PRICE
$117
15% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
