Valuation models
price $104.51 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused54.35 – 78.4264.2663% overvaluedDCF · Perpetuity growth · 10y59.28 – 85.5570.0949% overvaluedDCF · EBITDA exit · 5y150.17 – 164.13156.9633% undervaluedDCF · EBITDA exit · 10y135.83 – 160.63147.6329% undervaluedP/E · peers134.81 – 207.04171.2739% undervaluedP/E · own history72.02 – 112.4889.2417% overvaluedPEG—99.375% overvaluedEV/EBITDA · peers97.58 – 227.07149.6530% undervaluedEV/Revenue · peers72.96 – 222.50107.273% undervaluedEarnings power value25.91 – 38.1330.97237% overvaluedDividend discount26.45 – 63.4838.56171% overvaluedWall St. consensus target—135.0023% belowCost of capital (WACC)—8.69%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
64.26
Cisco closed at $104.51 — overvalued by 63% vs model.
54.35the model's range78.42
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
30.97 – 171.27
Wall St. target
135.00 23% below
Above model, 1y
29 of 32 days
How it is valued
Valued asMature & stable
Low/slowing growth (~8% recent)High profitability (21% net margin)Pays dividendsHighly cyclical earnings
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.