|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 111.76 USD | +0.95% |
|
-4.81% | +44.70% |
| 17/07 | Open Text Appoints Jill Larsen to Board of Directors | MT |
| 16/07 | JPMorgan Adjusts Price Target on Cisco Systems to $145 From $120, Maintains Overweight Rating | MT |
Company Valuation: Cisco Systems, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,33,762 | 1,81,498 | 2,16,875 | 1,92,900 | 2,72,012 | 4,36,317 | - | - |
| Change | - | -22.36% | 19.49% | -11.05% | 41.01% | 60.4% | - | - |
| Enterprise Value (EV) 1 | 2,20,770 | 1,71,746 | 1,99,120 | 2,06,008 | 2,83,995 | 4,48,690 | 4,44,404 | 4,34,036 |
| Change | - | -22.21% | 15.94% | 3.46% | 37.86% | 57.99% | -0.96% | -2.33% |
| P/E | 22.2x | 15.5x | 17.3x | 18.9x | 26.3x | 34x | 29.4x | 25.3x |
| PBR | 5.67x | 4.6x | 4.88x | 4.26x | 5.8x | 8.76x | 7.81x | 6.77x |
| PEG | - | 1.2x | 1.95x | -1.1x | 9.54x | 1.4x | 1.8x | 1.6x |
| Capitalization / Revenue | 4.69x | 3.52x | 3.8x | 3.59x | 4.8x | 6.94x | 6.34x | 5.94x |
| EV / Revenue | 4.43x | 3.33x | 3.49x | 3.83x | 5.01x | 7.13x | 6.46x | 5.91x |
| EV / EBITDA | 11.9x | 8.9x | 9.57x | 9.86x | 12.7x | 18.4x | 16.7x | 15.2x |
| EV / EBIT | 13.2x | 9.9x | 10.4x | 11.2x | 14.6x | 20.7x | 18.7x | 16.8x |
| EV / FCF | 15x | 13.5x | 10.5x | 20.2x | 21.4x | 35.2x | 24.5x | 22.4x |
| FCF Yield | 6.69% | 7.42% | 9.56% | 4.96% | 4.68% | 2.84% | 4.08% | 4.46% |
| Dividend per Share 2 | 1.46 | 1.5 | 1.54 | 1.58 | 1.62 | 1.657 | 1.698 | 1.749 |
| Rate of return | 2.63% | 3.42% | 2.89% | 3.3% | 2.36% | 1.5% | 1.53% | 1.58% |
| EPS 2 | 2.5 | 2.82 | 3.07 | 2.54 | 2.61 | 3.252 | 3.768 | 4.37 |
| Distribution rate | 58.4% | 53.2% | 50.2% | 62.2% | 62.1% | 51% | 45.1% | 40% |
| Net sales 1 | 49,818 | 51,557 | 56,998 | 53,803 | 56,654 | 62,907 | 68,788 | 73,473 |
| EBITDA 1 | 18,564 | 19,302 | 20,797 | 20,884 | 22,302 | 24,358 | 26,584 | 28,615 |
| EBIT 1 | 16,702 | 17,345 | 19,071 | 18,377 | 19,491 | 21,682 | 23,816 | 25,796 |
| Net income 1 | 10,591 | 11,812 | 12,613 | 10,320 | 10,453 | 12,787 | 14,577 | 16,741 |
| Net Debt 1 | -12,992 | -9,752 | -17,755 | 13,108 | 11,983 | 12,374 | 8,088 | -2,281 |
| Reference price 2 | 55.47 | 43.83 | 53.22 | 47.88 | 68.69 | 110.70 | 110.70 | 110.70 |
| Nbr of stocks (in thousands) | 42,14,205 | 41,40,964 | 40,75,058 | 40,28,815 | 39,59,998 | 39,41,435 | - | - |
| Announcement Date | 18/08/21 | 17/08/22 | 16/08/23 | 14/08/24 | 13/08/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.04x | 7.13x | 18.42x | 1.5% | 44TCr | |
| 50.21x | 17.04x | 35.58x | -.--% | 21TCr | |
| 18.42x | 0.76x | 13.34x | 2.43% | 17TCr | |
| 35.48x | 10.81x | 26.87x | 0.29% | 17TCr | |
| 30.94x | 5.9x | 17.27x | 1.16% | 6.81TCr | |
| 154.99x | 19.95x | 58.51x | -.--% | 5.96TCr | |
| 35.46x | 2.24x | 14.57x | 1.69% | 5.71TCr | |
| 72.77x | 8.48x | 39.13x | -.--% | 5.36TCr | |
| 26.12x | 5.58x | 19.32x | 1.69% | 4.72TCr | |
| 19.51x | 2.73x | 12.92x | 3.13% | 4.64TCr | |
| Average | 47.80x | 8.06x | 25.59x | 1.19% | 13.12TCr | |
| Weighted average by Cap. | 41.05x | 8.55x | 23.91x | 1.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CSCO Stock
- Valuation Cisco Systems, Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition