Cisco Systems Inc
BMV:CSCO

Watchlist Manager
Cisco Systems Inc Logo
Cisco Systems Inc
BMV:CSCO
Watchlist
Price: 1 375 MXN -2.17% Market Closed
Market Cap: 284.3B MXN

Relative Value

The Relative Value of one CSCO stock under the Base Case scenario is 1 198.22 MXN. Compared to the current market price of 1 375 MXN, Cisco Systems Inc is Overvalued by 13%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CSCO Relative Value
Base Case
1 198.22 MXN
Overvaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
23
Median 3Y
3.7
Median 5Y
3.7
Industry
2.2
Forward
5
vs History
0
vs Industry
27
Median 3Y
17.9
Median 5Y
17.8
Industry
27.1
Forward
18.5
vs History
0
vs Industry
29
Median 3Y
14.2
Median 5Y
13.7
Industry
16.2
vs History
0
vs Industry
34
Median 3Y
12.5
Median 5Y
14.8
Industry
21.2
vs History
0
vs Industry
17
Median 3Y
4.7
Median 5Y
4.8
Industry
2.5
vs History
0
vs Industry
22
Median 3Y
3.6
Median 5Y
3.6
Industry
2.4
Forward
5.1
vs History
0
vs Industry
37
Median 3Y
5.7
Median 5Y
5.7
Industry
7.6
vs History
0
vs Industry
27
Median 3Y
11.9
Median 5Y
11.9
Industry
17.1
Forward
13.4
vs History
0
vs Industry
27
Median 3Y
13.5
Median 5Y
13.4
Industry
23.3
Forward
14.7
vs History
0
vs Industry
26
Median 3Y
15.2
Median 5Y
12.7
Industry
15.8
vs History
0
vs Industry
22
Median 3Y
16
Median 5Y
13.4
Industry
16.9
vs History
1
vs Industry
30
Median 3Y
2.5
Median 5Y
2.5
Industry
1.9

Multiples Across Competitors

CSCO Competitors Multiples
Cisco Systems Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Cisco Systems Inc
BMV:CSCO
307.5B MXN 5.3 29.8 20 24.1
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Arista Networks Inc
NYSE:ANET
165.1B USD 19.5 49.2 42 42.8
CN
Zhongji Innolight Co Ltd
SZSE:300308
699.4B CNY 21.9 81 69.3 69.3
US
Motorola Solutions Inc
NYSE:MSI
63.1B USD 5.6 29.8 22.4 25.3
FI
Nokia Oyj
OMXH:NOKIA
29.9B EUR 1.5 32.2 14.6 27.8
US
Ubiquiti Inc
NYSE:UI
34.7B USD 12.6 43.8 36.3 37.1
US
Ciena Corp
NYSE:CIEN
33.9B USD 7.1 274.7 75.6 109.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
299.2B SEK 1.2 12.1 6.9 9.1
US
Lumentum Holdings Inc
NASDAQ:LITE
27.5B USD 14.9 244.2 198.3 -272.8
CN
ZTE Corp
SZSE:000063
177.9B CNY 1.4 30.5 33.4 33.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Cisco Systems Inc
BMV:CSCO
Average EV/EBITDA: 33 139.8
20
19%
1.1
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Arista Networks Inc
NYSE:ANET
42
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
69.3
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
22.4
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
14.6
N/A N/A
US
Ubiquiti Inc
NYSE:UI
36.3
7%
5.2
US
Ciena Corp
NYSE:CIEN
75.6
38%
2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.9
5%
1.4
US
Lumentum Holdings Inc
NASDAQ:LITE
198.3
159%
1.2
CN
ZTE Corp
SZSE:000063
33.4
19%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Cisco Systems Inc
BMV:CSCO
Average EV/EBIT: 42.1
24.1
23%
1
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Arista Networks Inc
NYSE:ANET
42.8
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
69.3
87%
0.8
US
Motorola Solutions Inc
NYSE:MSI
25.3
15%
1.7
FI
Nokia Oyj
OMXH:NOKIA
27.8
N/A N/A
US
Ubiquiti Inc
NYSE:UI
37.1
7%
5.3
US
Ciena Corp
NYSE:CIEN
109.7
48%
2.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.1
10%
0.9
US
Lumentum Holdings Inc
NASDAQ:LITE
Negative Multiple: -272.8 N/A N/A
CN
ZTE Corp
SZSE:000063
33.5
1%
33.5