US · AKAM
Akamai Technologies, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Cambridge, MA 02142
- Website
- akamai.com
Price · as of 2025-12-31
$103.87
Market cap 14.26B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $93.50 | -9.98% |
| Intrinsic Value(DCF) | $40.94 | -60.59% |
| Graham-Dodd Method(GD) | $27.72 | -73.31% |
| Graham Formula(GF) | $41.33 | -60.21% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $36.84 | $51.80 | $0.90 | $14.73 | $22.68 |
| 2012 | $37.24 | $51.85 | $1.47 | $14.85 | $29.72 |
| 2013 | $61.00 | $65.44 | $0.77 | $18.74 | $36.71 |
| 2014 | $70.81 | $70.39 | $6.05 | $19.99 | $58.95 |
| 2015 | $56.07 | $64.93 | $4.43 | $20.05 | $34.98 |
| 2016 | $64.22 | $65.71 | $4.15 | $20.58 | $26.83 |
| 2017 | $76.07 | $69.46 | $2.52 | $17.05 | $18.01 |
| 2018 | $70.30 | $67.85 | $14.24 | $19.10 | $29.85 |
| 2019 | $90.62 | $81.14 | $6.93 | $27.34 | $42.44 |
| 2020 | $97.55 | $93.48 | $2.99 | $33.00 | $62.63 |
| 2021 | $108.44 | $100.63 | $3.12 | $34.62 | $63.99 |
| 2022 | $71.96 | $76.28 | $1.51 | $26.49 | $40.62 |
| 2023 | $111.00 | $96.70 | $0.00 | $29.41 | $47.74 |
| 2024 | $87.52 | $71.51 | $5.91 | $28.09 | $42.43 |
| 2025 | $97.64 | $93.50 | $3.45 | $27.72 | $41.33 |
AI valuation
Our deep-learning model estimates Akamai Technologies, Inc.'s (AKAM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $93.50
- Current price
- $103.87
- AI upside
- -9.98%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$40.94
-60.59% upside
Graham-Dodd
$27.72
-73.31% upside
Graham Formula
$41.33
-60.21% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AKAM | Akamai Technologies, Inc. | $103.87 | 14.26B | -10% | -61% | -73% | -60% | 31.41 | 2.85 | 3.37 | 14.85 | — | 12.28 | 54.72% | 14.93% | 10.74% | 9.17% | 5.06% | 4.14% | 1.39 | 20.42 | 2.29 | 2.05 | 4.46 | -612.00% | 544.00% | -1615.00% | 4.93% | 1.57 | 7.51% | 0.00% | 0.00% | 5.63% | 31.71 | 28.49 | 4.73 | 2.41 |
| DBX | Dropbox, Inc. | $24.99 | 6.7B | +89% | -57% | -96% | -46% | 13.17 | -3.73 | 2.66 | 10.79 | 40.09 | -2.93 | 80.13% | 27.43% | 20.17% | -39.88% | 64.78% | 16.29% | -2.19 | 6.02 | 0.62 | 0.59 | 3.43 | 3286.00% | -107.00% | 679.00% | 13.90% | 0.50 | 105.92% | 0.00% | 0.00% | 25.59% | 13.88 | 10.32 | 3.81 | 0.37 |
| DOX | Amdocs Limited | $69.80 | 7.68B | +30% | -49% | — | — | 14.99 | 2.48 | 1.88 | 9.72 | 79.63 | 22.25 | 36.58% | 18.16% | 12.46% | 16.49% | 17.60% | 8.99% | 0.24 | 19.40 | 1.17 | 0.93 | 0.54 | 1882.00% | -943.00% | 423.00% | 7.58% | 0.55 | 16.84% | 2.64% | 39.50% | 9.11% | 10.95 | 13.97 | 1.99 | 4.65 |
| GTM | ZoomInfo Technologies Inc… | $6.21 | 1.9B | +370% | -50% | -78% | -33% | 16.05 | 1.32 | 1.60 | 10.21 | 4.14 | -4.97 | 82.46% | 21.29% | 9.94% | 7.76% | 5.59% | 1.92% | 1.20 | 6.24 | 0.72 | 4.96 | 4.60 | 38750.00% | 290.00% | 2913.00% | 19.51% | 0.74 | 12.79% | 0.00% | 0.00% | 20.63% | 13.61 | 9.31 | 2.90 | 0.63 |
| IDCC | InterDigital, Inc. | $366.53 | 9.44B | -46% | -52% | -77% | -81% | 24.03 | 8.87 | 11.72 | 15.41 | — | 12.89 | 80.30% | 55.26% | 48.76% | 41.53% | 105.93% | 20.85% | 0.46 | 11.53 | 1.84 | 1.74 | -0.40 | -224.00% | -397.00% | 9895.00% | 5.41% | 0.72 | 140.25% | 0.62% | 14.90% | 3.68% | 19.60 | 17.09 | 10.83 | 9.03 |
| JKHY | Jack Henry & Associates, … | $162.46 | 11.76B | -24% | -52% | -90% | -42% | 25.82 | 5.52 | 4.95 | 14.56 | 133.72 | 18.37 | 42.71% | 23.94% | 19.19% | 21.39% | 21.80% | 14.97% | 0.00 | 54.49 | 1.27 | 0.78 | -0.13 | 1931.00% | 721.00% | 1534.00% | 5.00% | 1.20 | 28.99% | 1.40% | 36.10% | 1.70% | 20.51 | 19.84 | 4.91 | 10.74 |
| MANH | Manhattan Associates, Inc… | $135.43 | 8.16B | -11% | -30% | -83% | -68% | 38.48 | 26.89 | 7.83 | 28.23 | 1500.86 | 33.52 | 55.74% | 26.15% | 20.34% | 71.66% | 242.95% | 27.55% | 0.36 | — | 1.28 | 1.19 | -0.74 | 256.00% | 375.00% | 3062.00% | 4.42% | 0.85 | 417.73% | 0.00% | 0.00% | 3.72% | 29.17 | 22.05 | 7.63 | 12.84 |
| OTEX | Open Text Corporation | $24.77 | 6.21B | +111% | -15% | — | -93% | 19.74 | 2.19 | 1.63 | 9.12 | — | -1.55 | 63.50% | 20.16% | 8.43% | 10.73% | 10.15% | 3.12% | 1.69 | 2.83 | 0.80 | 0.73 | 3.55 | -351.00% | -731.00% | -1497.00% | 7.99% | 0.30 | 7.23% | 3.16% | 62.30% | 9.48% | 13.20 | 20.50 | 2.66 | 1.31 |
| PAYC | Paycom Software, Inc. | $125.83 | 6.91B | -23% | -10% | -62% | +8% | 15.79 | 4.13 | 3.49 | 8.69 | — | 4.36 | 78.59% | 27.65% | 22.10% | 27.42% | 29.97% | 6.74% | 0.09 | 166.82 | 1.09 | 0.09 | -0.27 | -942.00% | 895.00% | 1965.00% | 5.70% | 0.13 | 29.45% | 1.18% | 18.70% | 5.73% | 12.24 | 17.01 | 3.38 | 1.74 |
| PEGA | Pegasystems Inc. | $43.73 | 7.42B | +86% | -49% | -67% | +26% | 19.37 | 9.68 | 4.36 | 23.62 | 6.74 | 10.81 | 75.86% | 15.07% | 22.54% | 57.32% | 63.19% | 23.14% | 0.10 | 204.75 | 1.33 | 1.23 | -0.44 | 28727.00% | 1661.00% | 4509.00% | 6.44% | 0.68 | 117.86% | 0.20% | 3.90% | 11.57% | 27.63 | 14.82 | 4.16 | 7.59 |
| SAIL | SailPoint, Inc. | $14.10 | 7.92B | +150% | -45% | — | — | -30.39 | -1.72 | 11.14 | 222.61 | — | -0.78 | 64.52% | -21.90% | -36.66% | 10.31% | 8.27% | -4.21% | -0.19 | -1.01 | 0.89 | 0.76 | 19.58 | -7199.00% | 2316.00% | -5292.00% | -1.25% | -0.19 | 6.27% | 0.00% | 0.00% | 4.75% | -55.76 | -87.71 | 12.21 | -0.59 |
About Akamai Technologies, Inc.
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.
- CEO
- F. Thomson Leighton
- Employees
- 10.81K
- Beta
- 0.72
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($40.94 ÷ $103.87) − 1 = -60.59% (DCF, example).