US · FSLY
Fastly, Inc.
- Sector
- Technology · Software - Application
- Headquarters
- San Francisco, CA 94107
- Website
- fastly.com
Price · as of 2025-12-31
$28.07
Market cap 2.86B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $29.18 | +3.95% |
| Intrinsic Value(DCF) | $9.33 | -66.76% |
| 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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $18.99 | $31.90 | $157.92 | $0.00 | $0.00 |
| 2020 | $75.16 | $56.18 | $21.07 | $0.00 | $0.00 |
| 2021 | $13.89 | $24.01 | $3.08 | $0.00 | $0.00 |
| 2022 | $13.38 | $24.21 | $0.54 | $0.00 | $0.00 |
| 2023 | $13.95 | $29.60 | $0.00 | $0.00 | $0.00 |
| 2024 | $6.64 | $64.87 | $0.00 | $0.00 | $0.00 |
| 2025 | $21.17 | $29.18 | $0.41 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Fastly, Inc.'s (FSLY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $29.18
- Current price
- $28.07
- AI upside
- +3.95%
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
$9.33
-66.76% 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 |
| FSLY | Fastly, Inc. | $28.07 | 2.86B | +4% | -67% | — | — | -25.56 | 3.35 | 4.98 | -342.90 | — | 13.32 | 57.08% | -18.88% | -19.50% | -12.84% | -11.37% | -8.25% | 0.46 | -9.28 | 2.61 | 2.47 | -26.93 | -2719.00% | 1478.00% | -41598.00% | 2.11% | 0.49 | 6.35% | 0.00% | 0.00% | 0.00% | -26.98 | 48.34 | 5.09 | 2.64 |
| AMPL | Amplitude, Inc. | $7.30 | 975.91M | +291% | -50% | — | — | -11.19 | 4.04 | 2.89 | -10.64 | — | 4.64 | 73.99% | -27.97% | -25.80% | -32.68% | -158.33% | -20.43% | 0.03 | — | 1.56 | 1.31 | 0.98 | -1184.00% | 1468.00% | 14048.00% | 2.85% | 0.18 | 46.51% | 0.00% | 0.00% | 3.10% | -8.40 | 28.58 | 2.35 | 1.90 |
| HKD | AMTD Digital Inc. | $1.75 | 835.95M | +153% | -40% | -49% | — | 121.66 | 35.96 | 28.33 | 15.08 | — | -6.59 | 78.43% | 51.67% | 189.54% | 2.68% | 4.34% | 1.05% | 13.96 | 1.17 | 0.52 | 0.31 | 3.92 | -4789.00% | -5330.00% | -9878.00% | 0.08% | 0.00 | 0.19% | 0.00% | 0.00% | 0.00% | 72.74 | 1677.50 | 37.59 | 1.65 |
| PDFS | PDF Solutions, Inc. | $33.78 | 1.33B | +19% | +10% | -87% | — | -2088.72 | 4.93 | 6.10 | 74.14 | — | 10.80 | 74.00% | 2.67% | -0.29% | -0.25% | 1.06% | -0.17% | 0.28 | 1.48 | 2.28 | 1.74 | 1.86 | -11630.00% | 2204.00% | 1511.00% | -0.64% | 0.33 | -3.88% | 0.00% | 0.00% | 0.02% | 234.52 | -159.85 | 6.26 | 5.95 |
| PRO | PROS Holdings, Inc. | $23.25 | 1.12B | +44% | -61% | — | — | -52.44 | -15.63 | 3.25 | -210.46 | — | -5.87 | 65.70% | -5.76% | -6.20% | 27.94% | -25.64% | -4.86% | -4.38 | -4.14 | 1.28 | 1.21 | -24.11 | -6475.00% | 878.00% | 25747.00% | 2.44% | 0.15 | 35.34% | 0.00% | 0.00% | 1.59% | -63.75 | 46.26 | 3.67 | -0.12 |
| RZLV | REZOLVE AI PLC | $2.33 | 604.41M | -75% | +232,760% | — | — | -0.06 | -0.27 | 55.03 | -0.22 | 0.00 | -0.23 | 81.87% | -73510.02% | -91937.18% | 374.17% | 933.67% | -1546.71% | -0.91 | -13.07 | 0.23 | 0.18 | -0.16 | 1201000.00% | 2946.00% | 7027.00% | -243.58% | -0.37 | 170.25% | 0.00% | 0.00% | 118.63% | -0.26 | -1.41 | 189.63 | -42.04 |
| UCTT | Ultra Clean Holdings, Inc… | $60.68 | 2.75B | -19% | -58% | — | — | -15.81 | 4.03 | 1.39 | -107.08 | — | 6.51 | 15.72% | 2.13% | -8.82% | -22.87% | 3.60% | -9.93% | 1.14 | 1.14 | 3.19 | 1.73 | -15.88 | -86923.00% | -208.00% | 88000.00% | 0.51% | 0.22 | 1.21% | 0.00% | 0.00% | 0.12% | 76.94 | 228.73 | 1.64 | 3.70 |
| UPBD | Upbound Group, Inc. | $21.45 | 1.24B | +862% | -61% | — | -1% | 16.10 | 1.70 | 0.25 | 10.68 | — | -8.30 | 34.45% | 4.76% | 1.56% | 11.06% | 6.60% | 2.47% | 2.67 | 1.98 | 4.07 | 0.73 | 6.36 | -4344.00% | 867.00% | 39273.00% | 20.24% | 0.69 | 10.42% | 7.45% | 120.00% | 7.45% | 13.05 | 12.21 | 0.62 | 2.86 |
| VMEO | Vimeo, Inc. | $7.85 | 1.31B | +352% | -54% | -77% | -83% | 34.91 | 2.26 | 2.22 | 17.23 | 151.26 | 5.70 | 77.84% | 5.01% | 6.35% | 6.70% | 17.67% | 4.19% | 0.03 | — | 1.66 | 1.57 | -8.84 | 2308.00% | -5.00% | 5033.00% | 6.13% | 0.26 | 59.79% | 0.00% | 0.00% | 5.64% | 29.25 | 10.79 | 1.46 | 2.60 |
| YALA | Yalla Group Limited | $7.08 | 1.11B | +1,005% | -35% | +22% | +73% | 4.80 | 0.91 | 1.89 | -0.08 | 34.63 | 0.91 | 64.53% | 35.74% | 39.95% | 21.09% | 258.29% | 18.62% | 0.00 | — | 6.80 | 6.44 | -3.94 | 1385.00% | 652.00% | 2492.00% | 26.73% | 1.70 | 403.84% | 0.00% | 0.00% | 29.70% | -0.08 | -0.06 | -0.03 | 6.27 |
About Fastly, Inc.
Fastly, Inc. operates an edge cloud platform for processing, serving, and securing its customer's applications in the United States, the Asia Pacific, Europe, and internationally. The edge cloud is a category of Infrastructure as a Service that enables developers to build, secure, and deliver digital experiences at the edge of the internet. It is a programmable platform designed for web and application delivery. The company offers Compute@Edge; developer hub that includes solution library patterns and recipes, API and language references, change logs, and Fastly Fiddle solutions; device detection and geolocation, edge dictionaries, edge access control lists, and edge authentication services; full site delivery services, such as dynamic site acceleration, origin shield, instant purge, surrogate keys, real-time logging and stats, cloud optimizer, programmatic control, edge databases, content compression, reliability, and modern protocols and performance services; and streaming solutions and services, including live streaming, media shield, and origin connect. It also provides edge security solutions, such as DDoS protection and cloud, edge web application firewall (WAF), transport layer security (TLS), platform TLS, and compliance services; unified web application and API protection solutions that includes runtime self-application protection, advanced rate limiting, API and ATO protection, account takeover protection, bot protection, and next generation WAF. In addition, the company offers edge applications, such as load balancers and image optimizers; video on demand; and managed edge delivery services. It serves customers operating in digital publishing, media and entertainment, technology, online retail, travel and hospitality, and financial services industries. The company was formerly known as SkyCache, Inc. and changed its name to Fastly, Inc. in May 2012. Fastly, Inc. was incorporated in 2011 and is headquartered in San Francisco, California.
- CEO
- Charles Compton
- Employees
- 1.1K
- Beta
- 1.08
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.33 ÷ $28.07) − 1 = -66.76% (DCF, example).