Skip to content
StockMarketAgent
Direct answer
CSCO trades against a final fair-value range of $50.52-$80.45, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $50.5, high $80.5, with mid-point at $65.4.
Stock analysis

CSCO fair value $51–$80

By StockMarketAgent.AI team· supervised by
분석일: 2026-05-08다음 업데이트: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
주가
$96.55
▼ -31.14 (-32.25%)
공정 가치
$65
$51–$80
등급
매도
confidence 87/100
상승 여력
-32.3%
upside to fair value
안전 마진
$55.60
MoS level · 15%
시가총액
$381.4B
P/E fwd 21.4
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • Composite fair value $65 with high case $80.
  • Implied downside of 32.3% to fair value.
  • Moat 9/10 · confidence 87/100 · Mature dividend.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$65
Margin of safety
-47.6%
Confidence
87/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$96.55Price
Low $50.52
Mid $65.41
High $80.45

CSCO trades against a final fair-value range of $50.52-$80.45, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High switching costs for enterprise
    High switching costs for enterprise networking hardware.
  • Mission-critical nature of integrated cybersecurity
    Mission-critical nature of integrated cybersecurity and software.
  • Bull thesis
    Fundamental models show a large disconnect versus implied market expectations.

§2 베어 케이스

A sharp macroeconomic IT spend slowdown combined with intense pressure from cloud-native competitors compresses operating margins below 20%.

이 논제가 무너지는 경로

Cloud-Native Security Disruption

15%· Low

Enterprise customers completely bypass Cisco's integrated security in favor of agile, specialized cloud-native vendors.

FV impact
-$15/share
Trigger
2-3 years

White-Box Hardware Substitution

20%· Medium

Hyperscalers and large enterprises rapidly shift to white-box switching solutions, eroding Cisco's core networking dominance.

FV impact
-$20/share
Trigger
3-5 years

Failed Software Transition

25%· Medium

Splunk integration and software upselling fail to offset hardware cyclicality, missing the implied market growth rate completely.

FV impact
-$10/share
Trigger
1-2 years
모니터링할 조기 경보 신호
지표현재트리거 임계값
Declining software renewal rates.MonitorDeterioration versus the report thesis
Consecutive quarters of networking hardware market share loss.MonitorDeterioration versus the report thesis
Compression in gross margins below 60%.MonitorDeterioration versus the report thesis
Reduction in dividend payout or share repurchases.MonitorDeterioration versus the report thesis
Significant key executive departures in the security division.MonitorDeterioration versus the report thesis

§3 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3CAGR
기간2022-07-312023-07-312024-07-312025-07-31Trend
매출$51.56B$57.00B$53.80B$56.65B+3.2%
매출총이익$32.25B$35.75B$34.83B$36.79B+4.5%
영업이익$13.98B$15.56B$12.97B$12.50B-3.6%
순이익$11.81B$12.61B$10.32B$10.18B-4.8%
EPS (희석)$2.82$3.07$2.54$2.61-2.5%
EBITDA$16.79B$17.47B$15.75B$15.50B-2.6%
R&D$6.77B$7.55B$7.98B$9.30B+11.1%
판관비$11.19B$12.36B$13.18B$13.96B+7.7%

품질 점수

Piotroski F-스코어
8 / 9
0–9 품질 종합
Altman Z-스코어
3.84
파산 위험 (>3 안전)
Beneish M-스코어
-2.63
이익 조작 위험
OCF / 순이익
1.39×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Pass
섹터 조정 게이트
ROIC
13.4%
투하자본수익률
섹션 3

Numbers analysis

현금 흐름

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

자본 배분

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
BALANCE SHEET FAQ

CSCO balance sheet questions

  1. CSCO (CSCO)'s balance sheet section reports total assets, total liabilities, shareholders' equity, and the structure of debt versus cash so leverage and liquidity can be read directly.
FAQ

CSCO — frequently asked questions

  1. Based on our latest analysis, CSCO looks meaningfully overvalued. The current price is $96.5 versus a composite fair-value midpoint of $65.4 (range $50.5–$80.5), which implies roughly 32.3% downside to the midpoint.
Related coverage

Names readers of CSCO also follow

Same archetype: mature-dividend