Phân tích sản phẩm tùy chọn
Khi được bạn cho phép, chúng tôi sử dụng phân tích giới hạn, chú trọng quyền riêng tư để hiểu hành trình nghiên cứu nào hiệu quả. Chúng tôi không dùng trình theo dõi quảng cáo hoặc ghi lại phiên. Bạn có thể thay đổi lựa chọn này trong Tùy chọn. Đọc Chính sách quyền riêng tư.
The biggest opportunity lies in the rapid monetization of Akamai's $2.8B CIS contract backlog.
GPU supply delays, power interconnect bottlenecks, or extended delivery lead times preventing the activation of planned CIS compute clusters by Q4 2026,.
Akamai Technologies presents an attractive Buy opportunity at $99.93, trading at a 10.18% discount to our composite fair value of $111.26, as enterprise cybersecurity momentum and high-growth Cloud Infrastructure Services (CIS) successfully counter structural CDN delivery headwinds.4
Akamai's revenue mix has fundamentally shifted away from commoditized CDN distribution. In Q2 2026, Security revenue grew 10% year-over-year to $604M and is tracking toward management's full-year target of more than $2.4B. Simultaneously, Cloud Infrastructure Services expanded 39% year-over-year to $99M, propelled by enterprise demand for distributed compute and GPU capacity. Management has secured over $2.8B in multi-year CIS contract commitments year-to-date, including a landmark four-year contract exceeding $600M with a major robotics technology enterprise.
While legacy Delivery revenue contracted 6% year-over-year to $396M in Q2 2026 and is guided down mid-single digits for full-year 2026, its revenue drag is diminishing as Security and CIS now account for nearly two-thirds of total turnover. The business generates durable cash flows, delivering $1.52B in operating cash flow and $1.01B in free cash flow in FY2025,, providing robust self-funding capacity for the ongoing GPU infrastructure buildout.567
The market's current valuation at 15.02x forward earnings discounts near-term capital expenditure intensity—guided to peak at 43% to 46% of revenue in Q3 2026 —without giving full credit to the guided low-teens revenue re-acceleration in FY2027. Our valuation framework balances normalized discounted earnings ($143.74) with near-term forward earnings ($96.38), cash flow ($80.91), and enterprise DCF ($105.67) to establish a fair value of $111.26, providing an 11.34% upside opportunity from current levels of $99.93.45
Akamai has accumulated over $2.8B in multi-year CIS customer commitments year-to-date, including a $600M+ four-year robotics agreement. With GPU cluster racking scheduled for Q3 and Q4 2026, CIS is guided to grow at least 50% in FY2026, setting up low-teens revenue growth in FY2027.5
Enterprise security revenue grew 10% year-over-year in Q2 2026 to $604M and is targeted to surpass $2.4B in FY2026. High-switching-cost products such as Guardicore microsegmentation and LayerX browser security offset structural 6% declines in commoditized CDN delivery,.5
Akamai generated $1.52B in operating cash flow and $1.01B in free cash flow in FY2025,, maintaining $4.62B in cash and marketable securities as of June 30, 2026. This strong liquidity base self-funds peak capital expenditures without endangering operational flexibility.67
We rate Akamai Technologies a Buy with a composite fair value of $111.26, representing 11.34% upside from the current share price of $99.93. The market overly discounts temporary capex escalation, offering an attractive risk/reward profile as CIS and cybersecurity accelerate growth into FY2027.4
Akamai Technologies Inc. (NASDAQ: AKAM) is a global cloud computing, cybersecurity, and content delivery network (CDN) provider headquartered in Cambridge, Massachusetts. Operating across more than 700 cities in 130 countries, Akamai organizes its business into three core solution categories: Security, Cloud Infrastructure Services (CIS), and Delivery and other cloud applications.
Akamai's Security solutions protect enterprise infrastructure, applications, and APIs from distributed denial-of-service (DDoS) attacks, ransomware, and credential abuse, anchored by products like Guardicore microsegmentation and LayerX browser security. Its Cloud Infrastructure Services segment provides full-stack distributed computing, edge compute, and GPU-accelerated infrastructure for artificial intelligence and robotics workloads, while the Delivery segment distributes video, software downloads, and web content globally.
Under this combined stress test, consolidated revenue growth stalls below 3% YoY, trailing management's guided low teens for FY2027. Fixed infrastructure depreciation and power commitments without corresponding Q4 GPU revenue generation compress non-GAAP operating margin to 21%, well below the mid-20s guidance. With free cash flow constrained by peak capital expenditures reaching $475M-$525M in Q3 2026, refinancing $1.71B in current convertible notes at an elevated pre-tax cost of debt increases annual interest expense and lifts WACC toward 9.25%. In this stress environment, equity fair value compresses toward the downside boundary of $79.91.
Delayed GPU shipments and power interconnect constraints push cluster deployment beyond Q4 2026,. If delivery delays persist and enterprise customers cancel commitments from the $2.8B contract backlog, consolidated revenue growth would fall below 5% YoY, failing to achieve the guided low-teens expansion in FY2027, resulting in a 28.5% fair value decline.5
Năm diễn biến có thể làm suy yếu luận điểm đầu tư của chúng tôi.
Signals that CIS expansion and cybersecurity cross-selling fail to overcome delivery attrition, invalidating the FY2027 low-teens acceleration thesis.
Hiện tại:5.0% YoY in Q2 2026
Cảnh báo nếu< 5.0% YoY in any quarter
Akamai's competitive moat is evaluated as Narrow, anchored by high customer switching costs in enterprise security and structural scale advantages from its globally distributed edge architecture. The company has methodically transitioned away from reliance on commoditized content delivery networks (CDNs) by building an enterprise cybersecurity platform that generates more than $2.4B in annual revenue. Products like Guardicore microsegmentation and LayerX browser security are deeply embedded into enterprise security operations, making vendor substitution disruptive and costly.
In cloud infrastructure, Akamai does not attempt to compete head-on with hyperscaler commodity storage; instead, it leverages infrastructure deployed across 700 cities in 130 countries to deliver distributed compute, low-latency inference, and significantly lower egress transit costs,. This edge network architecture attracts specialized enterprise workloads, demonstrated by $2.8B in multi-year contract signings year-to-date.
The moat remains classified as Narrow rather than Wide due to persistent pricing headwinds and low barriers to substitution in the legacy CDN delivery segment, which contracted 6% YoY in Q2 2026,. Nevertheless, because Security and CIS now generate approximately two-thirds of total turnover, the overall competitive position remains stable and defensible.
In FY2025, operating income reached $566.94M on invested capital backed by $6.91B in total debt, generating returns slightly above the computed WACC of 7.27%. As capital expenditures peak in FY2026 to stand up GPU clusters and non-GAAP operating margins remain in the 24%-26% range, economic profits will expand in FY2027 with low-teens revenue acceleration.2457
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
None of the valuation methods used to calculate Fair value relies on a separate assumption about how long the competitive advantage lasts.
The highlighted cell is Fair value when every assumption sits at its base level ($111.26). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $231.9M after modeled reinvestment of $695.6M, with terminal value at 86.4% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
In the Base scenario, Akamai executes according to management's published roadmap. Strong expansion in CIS and steady high-single-digit gains in Security fully counter ongoing mid-single-digit declines in CDN delivery. Operating margins remain stable in the mid-20s, generating consistent earnings growth that supports our composite fair value of $111.26.
A beat validates that Q3 capex execution translated directly into operational cluster revenue without margin dilution, solidifying the 2027 acceleration path.
An inline result indicates that hardware deployments and security cross-selling are tracking within management guidance, maintaining intrinsic valuation.
A miss driven by execution delays or margin compression below guided floors compromises FY2027 revenue targets and warrants downgrading the rating.
Akamai exhibits solid non-GAAP earnings quality supported by $1.52B in FY2025 operating cash flow and $326.27M in Q2 2026 operating cash flow. The variance between Q2 2026 GAAP operating income ($80.28M) and non-GAAP operating income ($270.71M) is driven by $146.29M in stock-based compensation and $25.09M in acquisition amortization. Stock-based compensation dilution is partially offset by active share repurchases, including $409.86M deployed in Q2 2026 to repurchase 3M shares.7
Consensus earnings estimates have stabilized following the Q2 earnings release, with FY2026 consensus EPS holding at $6.64 and FY2027 consensus EPS at $6.85. FY2026 consensus revenue stands at $4.49B and FY2027 at $5.22B, reflecting consistent sell-side expectations ahead of anticipated Q4 GPU cluster deployments.1
CIS is the primary growth engine expected to expand at least 50% in FY2026, setting up the 2027 low-teens company revenue growth target.5
Operating cash flow was $1.52B in FY2025 and $326.27M in Q2 2026 (30% of revenue),. Free cash flow reached $1.01B in FY2025 after $507.79M in capital expenditures,. While free cash flow will trough during the Q3 2026 peak capex ramp, it is expected to rebound sharply in FY2027 as capital intensity normalizes and multi-year CIS contracts begin billing.567
Akamai's capital allocation balances aggressive infrastructure reinvestment with disciplined shareholder returns. In response to unprecedented GPU demand, capital expenditures will surge in FY2026, peaking at $475M-$525M (43%-46% of ) in Q3 2026,, before moderating toward steady-state levels. Simultaneously, management remains committed to share repurchases, deploying $409.86M in Q2 2026 to retire 3.0M shares, backed by $4.62B in cash and .
In FY2025, operating income reached $566.94M against total debt of $6.91B. While peak FY2026 capex exceeding $1.3B temporarily elevates invested capital and suppresses near-term free cash flow, the contractual nature of the $2.8B CIS backlog ensures a rapid return inflection as cluster racking in Q4 converts directly into incremental revenue.
Akamai's normalized returns on invested capital currently exceed its computed WACC of 7.27%, with ROIC poised to expand further as capital-intensive GPU clusters transition from construction to high-utilization production in FY2027.
Q2 2026 capex of $346.54M escalates to $475M-$525M (43%-46% of ) in Q3 2026,, driving full-year capex above $1.3B before moderating toward steady-state levels in 2027-2028.
| Doanh thu | 1.099.682.000 US$ |
|---|---|
| Giá vốn doanh thu | 0 US$ |
| Lợi nhuận gộp | 1.099.683.000 US$ |
| Chi phí hoạt động | 1.019.399.000 US$ |
| Lợi nhuận hoạt động | 80.284.000 US$ |
| Các khoản ngoài hoạt động và thuế | -880.000 US$ |
| Lợi nhuận ròng | 79.404.000 US$ |
| Tổng tài sản | 11.479.643.000 US$ |
|---|---|
| Tiền mặt | 930.231.000 US$ |
| Tài sản ngắn hạn | 2.286.680.000 US$ |
| Tổng nợ phải trả | 6.502.272.000 US$ |
| Nợ ngắn hạn | 967.518.000 US$ |
| Vốn chủ sở hữu | 4.977.371.000 US$ |
| Lợi nhuận ròng | 452.031.000 US$ |
|---|---|
| Dòng tiền vào từ hoạt động | 1.620.044.000 US$ |
| Khấu hao và phân bổ | 708.611.000 US$ |
| Thù lao bằng cổ phiếu | 459.402.000 US$ |
| Dòng tiền hoạt động | 1.518.765.000 US$ |
| Dòng tiền ra từ hoạt động | 101.279.000 US$ |
| Tiền sẵn có | 2.060.087.000 US$ |
| Tiền đầu kỳ | 519.084.000 US$ |
| Ảnh hưởng tỷ giá | 22.238.000 US$ |
| Dòng tiền ra từ đầu tư | 540.743.000 US$ |
| Capex | 507.786.000 US$ |
| Hoạt động đầu tư khác | 32.957.000 US$ |
| Dòng tiền ra từ tài chính | 588.036.000 US$ |
| Phát hành nợ ròng | 551.210.000 US$ |
| Mua lại cổ phiếu | 799.963.000 US$ |
| Hoạt động tài chính khác | 339.283.000 US$ |
| Tiền cuối kỳ | 931.308.000 US$ |
| Dòng tiền đầu tư | -540.743.000 US$ |
| Dòng tiền tài chính | -588.036.000 US$ |
Nguồn: SEC EDGAR · Nộp ngày 2026-02-20 · SEC EDGAR
| Doanh thu theo khu vực | Doanh thu | Tỷ trọng | so với cùng kỳ |
|---|---|---|---|
| United States | 2,1 T US$ | 50,8% | 3,1% |
| Non Us | 2,1 T US$ | 49,2% | 8% |
Dữ liệu tài chính tại thời điểm được dùng trong phân tích ngày 2026-10-13.
| Kỳ | Doanh thu | EBITDA | Lợi nhuận ròng | Dòng tiền hoạt động | Dòng tiền tự do | Capex | Khấu hao và phân bổ | Thù lao bằng cổ phiếu | Mua lại cổ phiếu | Cổ tức đã trả | Phát hành nợ ròng | Dòng tiền đầu tư | Dòng tiền tài chính | Tiền đầu kỳ | Tiền cuối kỳ | Tiền mặt và đầu tư | Tổng nợ | Biên hoạt động | ROIC | WACC | Chênh lệch ROIC−WACC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | 2,3 T US$ | 819,3 Tr US$ | 320,7 Tr US$ | 871,8 Tr US$ | 690,9 Tr US$ | 180,9 Tr US$ | 334,3 Tr US$ | 144,5 Tr US$ | 373,8 Tr US$ | 0 US$ | — | -469,4 Tr US$ | -359,8 Tr US$ | — | 324,6 Tr US$ | 837 Tr US$ | 878,9 Tr US$ | 19,9% | — | 7,1% | — |
| 2017-12-31 | 2,5 T US$ | 705,3 Tr US$ | 222,8 Tr US$ | 801 Tr US$ | 546,8 Tr US$ | 254,1 Tr US$ | 372,3 Tr US$ | 164,3 Tr US$ | 361,2 Tr US$ | 0 US$ | — | -459,2 Tr US$ | -365 Tr US$ | 324,6 Tr US$ | 314,4 Tr US$ | 711,9 Tr US$ | 946,7 Tr US$ | 12,6% | — | 6,4% | — |
| 2018-12-31 | 2,7 T US$ | 820,8 Tr US$ | 298,4 Tr US$ | 1 T US$ | 790,7 Tr US$ | 217,6 Tr US$ | 434,5 Tr US$ | 183,8 Tr US$ | 750 Tr US$ | — | — | -506,5 Tr US$ | 233,6 Tr US$ | 314,4 Tr US$ | 1 T US$ | 1,9 T US$ | 1,6 T US$ | 13,4% | — | 6,4% | — |
| 2019-12-31 | 2,9 T US$ | 1 T US$ | 478 Tr US$ | 1,1 T US$ | 698,6 Tr US$ | 359,7 Tr US$ | 440,7 Tr US$ | 187,1 Tr US$ | 334,5 Tr US$ | 57,1 Tr US$ | — | -1,7 T US$ | -35,7 Tr US$ | 1 T US$ | 394,1 Tr US$ | 1,5 T US$ | 2,7 T US$ | 19,0% | — | 5,1% | — |
| 2020-12-31 | 3,2 T US$ | 1,2 T US$ | 557,1 Tr US$ | 1,2 T US$ | 700,7 Tr US$ | 514,3 Tr US$ | 478,4 Tr US$ | 197,4 Tr US$ | 193,6 Tr US$ | — | — | -1 T US$ | -223,6 Tr US$ | 394,1 Tr US$ | 353,5 Tr US$ | 1,1 T US$ | 2,8 T US$ | 20,6% | — | 3,3% | — |
| 2021-12-31 | 3,5 T US$ | 1,4 T US$ | 651,6 Tr US$ | 1,4 T US$ | 1,1 T US$ | 329 Tr US$ | 550,6 Tr US$ | 202,8 Tr US$ | 522,3 Tr US$ | — | — | -646,9 Tr US$ | -562 Tr US$ | 353,5 Tr US$ | 537,8 Tr US$ | 1,1 T US$ | 2,9 T US$ | 22,6% | — | 3,9% | — |
| 2022-12-31 | 3,6 T US$ | 1,3 T US$ | 523,7 Tr US$ | 1,3 T US$ | 1 T US$ | 241,3 Tr US$ | 592,8 Tr US$ | 217,2 Tr US$ | 608 Tr US$ | 125 Tr US$ | 0 US$ | -622,3 Tr US$ | -634,2 Tr US$ | 537,8 Tr US$ | 543 Tr US$ | 1,1 T US$ | 3,2 T US$ | 18,7% | — | 6,5% | — |
| 2023-12-31 | 3,8 T US$ | 1,2 T US$ | 547,6 Tr US$ | 1,3 T US$ | 890,5 Tr US$ | 457,9 Tr US$ | 570,8 Tr US$ | 328,5 Tr US$ | 654 Tr US$ | 2 N US$ | 1,2 T US$ | -1,8 T US$ | 443,4 Tr US$ | 543 Tr US$ | 490,5 Tr US$ | 864,4 Tr US$ | 4,5 T US$ | 16,7% | — | 6,5% | — |
| 2024-12-31 | 4 T US$ | 1,3 T US$ | 504,9 Tr US$ | 1,5 T US$ | 1,1 T US$ | 390,4 Tr US$ | 648,4 Tr US$ | 393,4 Tr US$ | 557,5 Tr US$ | — | 0 US$ | -798,7 Tr US$ | -679,6 Tr US$ | 490,5 Tr US$ | 519,1 Tr US$ | 1,6 T US$ | 4,6 T US$ | 13,4% | — | 6,9% | — |
| 2025-12-31 | 4,2 T US$ | 1,3 T US$ | 452 Tr US$ | 1,5 T US$ | 1 T US$ | 507,8 Tr US$ | 708,6 Tr US$ | 459,4 Tr US$ | 800 Tr US$ | — | 551,2 Tr US$ | -540,7 Tr US$ | -588 Tr US$ | 519,1 Tr US$ | 931,3 Tr US$ | 1,2 T US$ | 6,9 T US$ | 13,5% | — | 6,8% | — |
Akamai Technologies Inc. (AKAM) trades at 15.0x forward earnings against a peer median of 11.0x. Its EV/EBITDA of 19.1x compares with a peer median of 12.1x. The comparison uses 4 peers: Gen Digital Inc., GoDaddy Inc., VeriSign Inc. and Corpay Inc., as of 2026-10-13.
Industry capex-to-revenue stands at 17.8% and capex-to-depreciation reaches 2.45, confirming that the broader technology and cloud infrastructure industry is in an active capital expansion phase driven by aggressive AI infrastructure investments.
In an expansionary upcycle, enterprise adoption of distributed AI inference and edge computing accelerates, absorbing newly deployed GPU capacity rapidly. Akamai's $2.8B contract backlog converts into revenue ahead of schedule, driving Cloud Infrastructure Services growth well beyond the guided 50% baseline and enabling company revenue to outpace the guided low-teens rate in FY2027.
In a contractionary downcycle, enterprise software spending decelerates and AI infrastructure buildouts face digestion phases. Legacy CDN delivery pricing deteriorates faster than the mid-single digit guidance, while high fixed data center power and hardware depreciation costs compress operating margins below 24%, leaving capital-intensive compute clusters underutilized.
Akamai occupies a unique hybrid position between traditional hyperscalers (such as AWS, Azure, and GCP) and commoditized CDN vendors. By combining a distributed edge network spanning 700 cities in 130 countries with full-stack compute, lower egress costs, and an enterprise cybersecurity franchise generating over $2.4B in revenue, Akamai avoids direct commodity hosting competition while capturing high-value distributed AI and robotics workloads.5
Conviction is moderate based on Akamai's mature cash-generative profile ($1.01B FY2025 FCF) and strong $2.8B contract backlog, balanced against near-term execution hurdles during peak Q3 capex ($475M-$525M) and $1.71B in convertible debt refinancing requirements.56
Position risk is controlled through disciplined entry scaling and continuous monitoring of GPU delivery milestones. Given the capital-intensive nature of the ongoing compute expansion, exposure should remain capped within the 3-5% allocation limit until Q4 2026 results confirm cluster monetization and operating cash flow re-expansion.
Trading at 15.02x forward earnings and a 10.18% discount to composite fair value ($111.26), Akamai offers robust cash flow backing ($1.01B FY2025 FCF) and substantial liquidity ($4.62B in cash and marketable securities).46
The Cloud Infrastructure Services portfolio is expanding at >39% YoY with a guided acceleration to >50% in FY2026, establishing a strong catalyst path into FY2027 low-teens revenue growth.5
Near-term free cash flow is weighed down by peak Q3 capex (43%-46% of revenue) and the company faces $1.71B in current convertible debt refinancing, warranting position sizing discipline until Q4 execution is confirmed.5
We assign a Buy rating to Akamai Technologies Inc. with a composite fair value of $111.26, implying 11.34% upside from the current share price of $99.93.4
Akamai's aggressive expansion into distributed AI compute and enterprise cybersecurity successfully transforms its revenue profile away from legacy CDN delivery, setting up a sharp growth re-acceleration in FY2027 backed by over $1B in annual free cash flow.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
In the Bear scenario, execution bottlenecks in GPU cluster installation delay revenue recognition while fixed data center power and hardware depreciation costs weigh on profitability. Legacy delivery pricing deteriorates faster than expected, and refinancing near-term convertible debt at higher prevailing rates increases interest expense, compressing operational margins and cash flow generation.
Delivery revenue contracted 6% YoY in Q2 2026, while Q3 capex escalates to 43%-46% of revenue ($475M-$525M),. Fixed power contracts and hardware depreciation without immediate revenue absorption would compress non-GAAP operating margin below 22% of revenue, breaching the guided 24%-26% corridor, cutting fair value by 24.0%.5
Akamai carries $1.71B in current convertible notes and $5.86B in non-current convertible notes, totaling $9.34B in total debt commitments,,. Refinancing near-term convertible tranches in an elevated interest-rate environment would push pre-tax cost of debt well above the current 5.78%, elevating computed WACC above 9.25% from 7.27% and driving a 21.5% fair value impairment.24
Peers CPAY (12.67x forward P/E), GDDY (9.34x), and GEN (7.19x) demonstrate that mature compounders with single-digit growth trade at discounted multiples. If Akamai's compute buildout is perceived as low-margin colocation rather than differentiated edge computing, the market could compress its terminal multiple below 12.8x from the modeled 16.0x, inflicting an 18.0% fair value contraction.3
Breaches management's guided 24%-26% range, proving that fixed GPU hardware depreciation and power overhead are eroding operational leverage.
Hiện tại:25.0% in Q2 2026
Cảnh báo nếu< 24.0% of revenue
Indicates severe cluster deployment delays or customer cancellations within the $2.8B contract backlog, invalidating full-year guidance of at least 50% growth.
Hiện tại:39.0% YoY in Q2 2026
Cảnh báo nếu< 35.0% YoY
Signals persistent capital intensity and severe free cash flow compression beyond management's guided Q3 peak of 43%-46%.
Hiện tại:32.0% of revenue in Q2 2026
Cảnh báo nếu> 46.0% in Q3 2026 or > 30.0% in FY2027
Signals refinancing strain for $1.71B in current convertible notes, driving corporate interest expense higher and lifting WACC above 8.5%.
Hiện tại:5.78% pre-tax cost of debt
Cảnh báo nếu> 7.50% on new convertible debt issuances
| medium |
| 12-24 months |
| Akamai avoids speculative capacity purchases by tying major GPU infrastructure deployments directly to signed multi-year customer commitments, while leveraging its 700-city edge distribution to offer lower egress costs than centralized public clouds,.5 |
| Hardware Component and Power Input Cost Escalation | low | 12-18 months | Customer contracts incorporate pricing escalators and pass-through adjustments for increases in power, hardware maintenance, and component costs,.5 |
Under the moderate discount rate, 24,43 US$ comes from forecast-period earnings and 104 US$ from the long-term value, totaling 129 US$.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Discounted forecast-period cash flows (19,78 US$) plus discounted terminal value (126 US$) minus signed per current share (39,82 US$) equals the 106 US$ lens value shown above. Negative net debt is , so subtracting it raises value.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Solve for the growth rate that makes the model value equal the report-date share price.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
In the Bull scenario, Akamai successfully establishes itself as a premier distributed AI compute platform. Cluster activations in Q4 2026 generate an immediate revenue inflection, accelerating company-wide revenue growth above 14% in FY2027. Operating leverage from high compute utilization lifts non-GAAP operating margins beyond 27%, driving fair value toward the high-end boundary of $147.13.5
Validates that GPU hardware receipts are progressing as planned without exceeding the peak capital envelope before moderating in FY2027.5
Confirms that fixed power and hardware costs are being successfully absorbed without diluting corporate profitability.5
Ensures traffic erosion and pricing pressure in legacy video and web content do not accelerate beyond modeled degradation.5
| $5.56B |
| $5.97B |
| $6.33B |
| Revenue growth | 6.7% | 13.0% | 9.5% | 7.5% | 6.0% |
| Operating margin | 25.5% | 25.8% | 26.0% | 26.2% | 26.5% |
| Operating income | $1.14B | $1.31B | $1.44B | $1.56B | $1.68B |
| Tax rate | 19.0% | 19.0% | 19.5% | 20.0% | 20.0% |
| NOPAT | $927.43M | $1.06B | $1.16B | $1.25B | $1.34B |
| Reinvestment | $695.58M | $477.15M | $348.85M | $275.41M | $268.43M |
| Reinvestment rate (of NOPAT) | 75.0% | 45.0% | 30.0% | 22.0% | 20.0% |
| Free cash flow to firm | $231.86M | $583.18M | $813.99M | $976.44M | $1.07B |
| Terminal growth | 3.0% | 3.0% | 3.0% | 3.0% | 3.0% |
Security revenue expanded 10% YoY to $604M in Q2 2026 toward a >$2.4B annual target, while CIS grew 39% YoY to $99M with >50% growth guided for full-year 2026.
The combined expansion of Security and Compute easily outpaces the 6% YoY contraction in legacy CDN delivery, setting the stage for consolidated revenue acceleration to low teens in FY2027.
Akamai holds $4.62B in cash, cash equivalents and marketable securities as of June 30, 2026 against $1.71B in current convertible senior notes and $5.86B in non-current convertible notes.
Liquidity remains substantial, allowing the company to retire or refinance near-term notes without distress, even if pre-tax borrowing costs reflect elevated current rates of 5.78%.
| Biên |
|---|
| AKAM | Akamai Technologies Inc. | $14.4B | 15.0x | 3.3x | 19.1x | 8.9% | — |
| GEN | Gen Digital Inc. | $14.3B | 7.2x | 2.8x | 9.0x | 41.9% | 35.6% |
| GDDY | GoDaddy Inc. | $13.0B | 9.3x | 2.6x | 12.0x | 398.2% | 24.7% |
| VRSN | VeriSign Inc. | $27.3B | 27.3x | 16.0x | 24.1x | — | 68.2% |
| CPAY | Corpay Inc. | $26.2B | 12.7x | 5.2x | 12.2x | 29.2% | 46.9% |
| Commoditization of Unbundled Content Delivery Networks | negative | Pricing compression and DIY internal CDN deployments by mega-cap streaming platforms continue to erode legacy delivery revenue, resulting in a 6% decline in Q2 2026,. |
| >= 24.0% in Q3 2026 and >= 25.0% in Q4 2026 |
| Reassess fixed power overhead and hardware depreciation absorption.5 |
| Security Segment Revenue | >= $615M in Q3 2026 to track toward >$2.4B FY2026 target | Inspect enterprise cybersecurity retention and cross-sell traction.5 |
| Delivery Revenue Decline Rate | YoY decline not exceeding -8.0% | Determine if CDN pricing compression is accelerating beyond modeled levels.5 |
