Cisco Systems Inc
NASDAQ:CSCO

Watchlist Manager
Cisco Systems Inc Logo
Cisco Systems Inc
NASDAQ:CSCO
Watchlist
Price: 78.11 USD -0.4% Market Closed
Market Cap: 308.6B USD

Relative Value

The Relative Value of one CSCO stock under the Base Case scenario is 67.99 USD. Compared to the current market price of 78.11 USD, 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
67.99 USD
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
13.5
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
NASDAQ:CSCO
307.8B USD 5.3 29.8 20.1 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
164.3B USD 19.4 49 41.8 42.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
686.1B CNY 21.7 80.2 68 68
US
Motorola Solutions Inc
NYSE:MSI
62.1B USD 5.5 29.4 22.1 25
FI
Nokia Oyj
OMXH:NOKIA
30B EUR 1.5 32.3 14.6 27.9
US
Ubiquiti Inc
NYSE:UI
34.8B USD 12.6 43.9 36.5 37.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
301.1B SEK 1.3 12.2 7 9.2
US
Ciena Corp
NYSE:CIEN
33.4B USD 7 270.7 74.5 108.1
US
Lumentum Holdings Inc
NASDAQ:LITE
27.6B USD 15 245.7 199.5 -274.5
CN
ZTE Corp
SZSE:000063
178.8B CNY 1.4 30.6 33.6 33.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Cisco Systems Inc
NASDAQ:CSCO
Average EV/EBITDA: 33 139.7
20.1
19%
1.1
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Arista Networks Inc
NYSE:ANET
41.8
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
68
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
22.1
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
14.6
N/A N/A
US
Ubiquiti Inc
NYSE:UI
36.5
7%
5.2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7
5%
1.4
US
Ciena Corp
NYSE:CIEN
74.5
38%
2
US
Lumentum Holdings Inc
NASDAQ:LITE
199.5
159%
1.3
CN
ZTE Corp
SZSE:000063
33.6
19%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Cisco Systems Inc
NASDAQ:CSCO
Average EV/EBIT: 41.7
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
42.6
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
68
87%
0.8
US
Motorola Solutions Inc
NYSE:MSI
25
15%
1.7
FI
Nokia Oyj
OMXH:NOKIA
27.9
N/A N/A
US
Ubiquiti Inc
NYSE:UI
37.3
7%
5.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.2
10%
0.9
US
Ciena Corp
NYSE:CIEN
108.1
48%
2.3
US
Lumentum Holdings Inc
NASDAQ:LITE
Negative Multiple: -274.5 N/A N/A
CN
ZTE Corp
SZSE:000063
33.5
1%
33.5