US · DOX
Amdocs Limited
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Saint Louis, MO 63141
- Website
- amdocs.com
Price · as of 2025-09-30
$64.70
Market cap 7.68B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $90.46 | +39.81% |
| Intrinsic Value(DCF) | $35.50 | -45.13% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 | $22.16 | $44.04 | $7.89 | $16.29 | $26.68 |
| 2012 | $26.43 | $49.21 | $8.26 | $19.30 | $23.80 |
| 2013 | $32.67 | $50.74 | $9.77 | $14.00 | $28.12 |
| 2014 | $39.45 | $57.93 | $10.64 | $13.94 | $38.34 |
| 2015 | $45.24 | $62.25 | $11.07 | $13.45 | $29.57 |
| 2016 | $50.76 | $60.93 | $10.98 | $11.05 | $27.56 |
| 2017 | $55.35 | $67.41 | $8.39 | $11.74 | $35.77 |
| 2018 | $51.98 | $63.27 | $5.26 | $5.35 | $26.90 |
| 2019 | $61.30 | $70.61 | $5.04 | $8.94 | $37.97 |
| 2020 | $59.90 | $70.80 | $8.15 | $8.09 | $37.71 |
| 2021 | $65.89 | $85.75 | $7.22 | $13.76 | $58.50 |
| 2022 | $82.19 | $92.75 | $6.71 | $6.70 | $66.43 |
| 2023 | $81.37 | $91.39 | $5.89 | $4.13 | $67.26 |
| 2024 | $84.06 | $88.60 | $5.19 | $0.00 | $45.38 |
| 2025 | $76.57 | $90.46 | $8.53 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Amdocs Limited's (DOX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $90.46
- Current price
- $64.70
- AI upside
- +39.81%
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
$35.50
-45.13% upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| DOX | Amdocs Limited | $64.70 | 7.68B | +40% | -45% | — | — | 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 |
| AKAM | Akamai Technologies, Inc. | $98.39 | 14.26B | -5% | -58% | -72% | -58% | 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 |
| APPF | AppFolio, Inc. | $177.76 | 6.4B | -22% | +161% | -82% | -40% | 46.15 | 11.99 | 6.84 | 34.41 | — | 16.42 | 61.30% | 16.08% | 14.82% | 26.54% | 41.47% | 20.89% | 0.13 | — | 3.20 | 2.95 | -0.19 | -3009.00% | 1972.00% | 2837.00% | 3.67% | 2.27 | 74.08% | 0.00% | 0.00% | 3.44% | 41.36 | 26.47 | 6.65 | 24.96 |
| CFLT | Confluent, Inc. | $30.67 | 10.97B | +24% | -23% | — | — | -35.75 | 9.03 | 9.05 | -30.95 | — | 10.57 | 74.30% | -29.13% | -25.31% | -27.72% | -175.14% | -10.40% | 0.95 | -89.45 | 3.83 | 3.59 | -2.44 | -1963.00% | 2108.00% | 53945.00% | 0.57% | 0.09 | 31.84% | 0.00% | 0.00% | 0.00% | -28.26 | 158.31 | 8.23 | 3.21 |
| 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 |
| EPAM | EPAM Systems, Inc. | $141.00 | 7.79B | +16% | -53% | -45% | +10% | 20.59 | 2.12 | 1.43 | 10.51 | — | 3.78 | 26.55% | 9.55% | 6.92% | 10.34% | 15.48% | 7.83% | 0.04 | — | 2.59 | 2.46 | -1.83 | -1429.00% | 1542.00% | 1626.00% | 7.88% | 0.67 | 24.36% | 0.00% | 0.00% | 8.89% | 12.71 | 10.81 | 1.21 | 6.30 |
| 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 |
| NICE | NICE Ltd. | $116.25 | 7.18B | +55% | -31% | -38% | +39% | 11.76 | 1.87 | 2.44 | 7.69 | 26.58 | 8.55 | 66.41% | 22.23% | 20.78% | 16.53% | 18.65% | 11.86% | 0.04 | — | 1.55 | 1.30 | -0.24 | 4423.00% | 854.00% | -405.00% | 9.69% | 0.81 | 22.85% | 0.00% | 0.00% | 10.89% | 10.61 | 9.96 | 2.36 | 4.66 |
| 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 |
| WIX | Wix.com Ltd. | $70.46 | 3.92B | +83% | +40% | -86% | -28% | 74.96 | -131.61 | 5.89 | 54.95 | 23.87 | -69.01 | 67.93% | 5.69% | 7.86% | -207.58% | -77.18% | 7.44% | -12.31 | 25.92 | 0.84 | 0.76 | 1.66 | 31404.00% | 1274.00% | 16323.00% | 4.63% | 0.33 | -405.97% | 0.00% | 0.00% | 5.25% | 102.18 | 21.34 | 5.81 | 3.41 |
About Amdocs Limited
Amdocs Limited, through its subsidiaries, provides software and services worldwide. The company designs, develops, operates, implements, supports, and markets open and modular cloud portfolio. It provides CES21, a 5G and cloud-native microservices-based market-leading customer experience suite, that enables service providers to build, deliver, and monetize advanced services; the Commerce and Care suite for order capture, handling, and customer engagement; the Monetization suite for charging, billing, policy, and revenue management; Intelligent Networking suite with a set of modular, flexible, and open service lifecycle management capabilities for network automation journeys; MarketONE, a cloud-native business ecosystem; Digital Brands Suite, a pre-integrated digital business suite for digital telecom brands and small-scale service providers; and eSIM Cloud for service providers. It also offers AI-powered, cloud-native, and home operating systems; data intelligence solutions and applications; media services for media publishers, TV networks, and video streaming and service providers; end-to-end application development and maintenance services; and ongoing services. In addition, the company provides a line of services designed for various stages of a service provider's lifecycle includes design, delivery, quality engineering, operations, systems integration, mobile network services, consulting, and content services; managed services comprising application development, modernization and maintenance, IT and infrastructure services, testing and professional services that are designed to assist customers in the selection, implementation, operation, management, and maintenance of IT systems. It serves to the communications, cable and satellite, entertainment, and media industry service providers, as well as mobile virtual network operators and directory publishers. Amdocs Limited was founded in 1988 and is headquartered in Saint Louis, Missouri.
- CEO
- Joshua Sheffer
- Employees
- 29.06K
- Beta
- 0.40
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($35.50 ÷ $64.70) − 1 = -45.13% (DCF, example).