The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$14.61Fair value$79.85Bull$107.25
FairClose
52-week traded range
52W low $71.9752W high $161.14
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Akamai Technologies closed at $106.79, 33.7% above the consensus fair value of $79.85 drawn from 8 valuation models.
Financial DNA score 38/100 — Average. P/E of 34.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$106.80
+0.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
$46.17
-56.8%
√(22.5 × EPS × BVPS)
EPS=3.07, BVPS=30.86 · outside Graham range (P/E 34.8, P/B 3.5) — asset-light, treat as a rough floor
P/E Fair Value
$61.40
-42.5%
EPS × 20x (sector P/E)
EPS=3.07, Sector P/E=20x
Peter Lynch (PEG)
$14.61
-86.3%
EPS × Growth% (PEG = 1 is fair)
EPS=3.07, g=4.8%
EV/EBITDA
$107.25
+0.4%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=1.28B
Book Value (P/B)
$28.04
-73.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=30.86, ROE=9.5%, g=4.8%, r=10%
Reverse DCF
$106.79
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.6% | Historical: 4.8%
Margin of Safety
$53.59
-49.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=71.46, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.