Cisco Systems, Inc.
(CSCO : NMS)
Sector: Technology | Industry: Communication Equipment
$111.04
+1.45 (+1.32%)
MARKET CAP
$437.66B
FCF YIELD
2.64%
CURRENT PRICE
$111.04
P/E RATIO
33.35x
MODEL INPUTS
Intrinsic Fair Value
$284.94
per share
5-YEAR FREE CASH FLOW PROJECTIONS
| Year | Projected FCF | Discount Factor (WACC) | Present Value (PV) |
|---|---|---|---|
| Base (0) | $11.57B | - | - |
| Year 1 | $17.58B | at 52.0% growth | $16.13B |
| Year 2 | $26.73B | at 52.0% growth | $22.50B |
| Year 3 | $40.62B | at 52.0% growth | $31.37B |
| Year 4 | $61.75B | at 52.0% growth | $43.74B |
| Year 5 | $93.86B | at 52.0% growth | $61.00B |
VALUATION ARITHMETIC
| Valuation Step | Value |
|---|---|
| PV of Projected FCFs (Sum Y1-Y5) | $174.74B |
| Terminal Value (Perpetuity at 2.5%) | $1.48T |
| PV of Terminal Value | $961.95B |
| Enterprise Value (EV) | $1.14T |
| Less: Total Debt | -$29.53B |
| Add: Total Cash & Equivalents | +$15.92B |
| Equity Value | $1.12T |
| Divided by: Shares Outstanding | 3,941,434,665.00 |
| Intrinsic Value (Fair Value per Share) | $284.94 |
FINANCIAL RATIOS & STATS
| Financial Metric | Value |
|---|---|
| Trailing P/E | 33.35x |
| Forward P/E | 20.02x |
| Price-to-Book (P/B) | 8.72x |
| Price-to-Sales (P/S) | 6.91x |
| Net Profit Margin (Net Income / Revenue) | 20.95% |
| Operating Profit Margin (EBIT / Revenue) | 27.70% |
| Return on Equity (ROE) | 27.32% |
| Return on Assets (ROA) | 7.98% |
| Dividend Rate | $1.68 |
| Dividend Yield | 1.51% |
| Ex-Dividend Date | 2026-10-02 |
| Next Earnings Date | 2026-11-12 |