FMP

FMP

Enter

AKAM - Akamai Technologies,...

photo-url-https://images.financialmodelingprep.com/symbol/AKAM.png

Akamai Technologies, Inc.

AKAM

NASDAQ

Akamai Technologies, Inc. provides cloud services for securing, delivering, and optimizing content and business applications over the internet in the United States and internationally. The company offers cloud solutions to keep infrastructure, websites, applications, application programming interfaces, and users safe from various cyberattacks and online threats while enhancing performance. It also provides web and mobile performance solutions to enable dynamic websites and applications; 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; and edge compute solutions to enable developers to deploy and distribute code at the edge. In addition, the company offers carrier offerings, including cybersecurity protection, parental controls, DNS infrastructure and content delivery solutions; and an array of service and support to assist customers with integrating, configuring, optimizing, and managing its offerings. It sells its solutions through direct sales and service organizations, as well as through various channel partners. Akamai Technologies, Inc. was incorporated in 1998 and is headquartered in Cambridge, Massachusetts.

82.54 USD

1.43 (1.73%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

509.53M

870.46M

1.35B

1.59B

2.32B

3.43B

5.05B

7.45B

10.98B

16.19B

Revenue %

-

70.84

55.01

17.69

46.29

47.46

47.46

47.46

47.46

Ebitda

-70.51M

-370.69M

-602.41M

-671.6M

-2.23M

-982.8M

-1.45B

-2.14B

-3.15B

-4.65B

Ebitda %

-13.84

-42.59

-44.65

-42.29

-0.1

-28.69

-28.69

-28.69

-28.69

Ebit

-79.91M

-390.67M

-655.14M

-806.23M

-171.27M

-1.15B

-1.69B

-2.49B

-3.67B

-5.42B

Ebit %

-15.68

-44.88

-48.55

-50.77

-7.37

-33.45

-33.45

-33.45

-33.45

Depreciation

9.4M

19.98M

52.72M

134.63M

169.04M

163.07M

240.45M

354.56M

522.82M

770.92M

Depreciation %

1.84

2.3

3.91

8.48

7.28

4.76

4.76

4.76

4.76

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

267.06M

1.47B

2.85B

2.07B

2.14B

3.05B

4.49B

6.62B

9.77B

14.4B

Total Cash %

52.41

168.48

211.26

130.14

92.33

88.95

88.95

88.95

88.95

Receivables

59M

131.03M

161.94M

199.16M

353.03M

454.71M

670.49M

988.68M

1.46B

2.15B

Receivables %

11.58

15.05

12

12.54

15.2

13.27

13.27

13.27

13.27

Inventories

1

-171.8M

-72.67M

1

-334.32M

-270.7M

-399.16M

-588.59M

-867.91M

-1.28B

Inventories %

0

-19.74

-5.39

0

-14.39

-7.9

-7.9

-7.9

-7.9

Payable

18.36M

57.76M

33.07M

28.6M

41.02M

111.37M

164.22M

242.16M

357.07M

526.53M

Payable %

3.6

6.64

2.45

1.8

1.77

3.25

3.25

3.25

3.25

Cap Ex

-21.02M

-20.25M

-111.7M

-120.78M

-159.3M

-200M

-294.91M

-434.86M

-641.22M

-945.52M

Cap Ex %

-4.13

-2.33

-8.28

-7.61

-6.86

-5.84

-5.84

-5.84

-5.84

Weighted Average Cost Of Capital

Price

52.34

Beta

Diluted Shares Outstanding

309.86M

Costof Debt

5.2

Tax Rate

After Tax Cost Of Debt

5.2

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

6.61B

Total Equity

16.22B

Total Capital

22.83B

Debt Weighting

28.97

Equity Weighting

71.03

Wacc

16.64

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

509.53M

870.46M

1.35B

1.59B

2.32B

3.43B

5.05B

7.45B

10.98B

16.19B

Ebitda

-70.51M

-370.69M

-602.41M

-671.6M

-2.23M

-982.8M

-1.45B

-2.14B

-3.15B

-4.65B

Ebit

-79.91M

-390.67M

-655.14M

-806.23M

-171.27M

-1.15B

-1.69B

-2.49B

-3.67B

-5.42B

Tax Rate

-0.43

-0.43

-0.43

-0.43

-0.43

-0.43

-0.43

-0.43

-0.43

-0.43

Ebiat

-80.17M

-388.56M

-639.4M

-803.05M

-172.01M

-1.14B

-1.68B

-2.47B

-3.65B

-5.38B

Depreciation

9.4M

19.98M

52.72M

134.63M

169.04M

163.07M

240.45M

354.56M

522.82M

770.92M

Receivables

59M

131.03M

161.94M

199.16M

353.03M

454.71M

670.49M

988.68M

1.46B

2.15B

Inventories

1

-171.8M

-72.67M

1

-334.32M

-270.7M

-399.16M

-588.59M

-867.91M

-1.28B

Payable

18.36M

57.76M

33.07M

28.6M

41.02M

111.37M

164.22M

242.16M

357.07M

526.53M

Cap Ex

-21.02M

-20.25M

-111.7M

-120.78M

-159.3M

-200M

-294.91M

-434.86M

-641.22M

-945.52M

Ufcf

-132.43M

-249.66M

-853.11M

-903.55M

30.6M

-1.27B

-1.77B

-2.61B

-3.84B

-5.67B

Wacc

16.64

16.64

16.64

16.64

16.64

Pv Ufcf

-1.09B

-1.3B

-1.64B

-2.08B

-2.62B

Sum Pv Ufcf

-8.73B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

16.64

Free Cash Flow T1

-5.78B

Terminal Value

-39.48B

Present Terminal Value

-18.29B

Intrinsic Value

Enterprise Value

-27.02B

Net Debt

5.6B

Equity Value

-32.62B

Diluted Shares Outstanding

309.86M

Equity Value Per Share

-105.27

Projected DCF

-105.27 1.497%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep