Valuation models
price $92.72 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused76.54 – 159.90106.9813% undervaluedDCF · Perpetuity growth · 10y127.51 – 260.77176.0147% undervaluedDCF · EBITDA exit · 5y364.30 – 402.40382.8276% undervaluedDCF · EBITDA exit · 10y499.08 – 604.65549.1883% undervaluedP/E · peers94.03 – 212.28140.5534% undervaluedP/E · own history118.68 – 155.23136.5932% undervaluedPEG—166.6644% undervaluedEV/EBITDA · peers152.15 – 316.29195.1652% undervaluedEV/Revenue · peers141.20 – 334.08227.1359% undervaluedEarnings power value14.70 – 40.6624.79274% overvaluedWall St. consensus target—137.5033% belowCost of capital (WACC)—6.73%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
106.98
Akamai Technologies closed at $92.72 — undervalued by 13% vs model.
76.54the model's range159.90
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
24.79 – 549.18
Wall St. target
137.50 33% below
Below model, 1y
12 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~5% recent)Moderate margins (11% net margin)Highly cyclical earningsStrong FCF yield (5.2%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.