Cisco Systems Inc
SWB:CIS

Watchlist Manager
Cisco Systems Inc Logo
Cisco Systems Inc
SWB:CIS
Watchlist
Price: 58.5 EUR 0.6% Market Closed
Market Cap: 237.7B EUR

Relative Value

The Relative Value of one CIS stock under the Base Case scenario is 51.42 EUR. Compared to the current market price of 58.5 EUR, Cisco Systems Inc is Overvalued by 12%.

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.

CIS Relative Value
Base Case
51.42 EUR
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
23
Median 3Y
3.5
Median 5Y
3.6
Industry
2.1
Forward
4.7
vs History
3
vs Industry
27
Median 3Y
16.7
Median 5Y
16.9
Industry
24.7
Forward
17.8
vs History
1
vs Industry
29
Median 3Y
13.4
Median 5Y
13.3
Industry
14.5
vs History
6
vs Industry
34
Median 3Y
12.5
Median 5Y
14.8
Industry
18.6
vs History
1
vs Industry
17
Median 3Y
4.5
Median 5Y
4.6
Industry
2.3
vs History
1
vs Industry
22
Median 3Y
3.4
Median 5Y
3.5
Industry
2.2
Forward
4.9
vs History
1
vs Industry
37
Median 3Y
5.4
Median 5Y
5.5
Industry
7.1
vs History
1
vs Industry
27
Median 3Y
11.3
Median 5Y
11.3
Industry
15.2
Forward
12.9
vs History
1
vs Industry
27
Median 3Y
12.7
Median 5Y
12.8
Industry
20.8
Forward
14.3
vs History
1
vs Industry
26
Median 3Y
12.5
Median 5Y
12.5
Industry
14.7
vs History
1
vs Industry
22
Median 3Y
13
Median 5Y
13
Industry
16.1
vs History
14
vs Industry
30
Median 3Y
2.4
Median 5Y
2.5
Industry
1.9

Multiples Across Competitors

CIS Competitors Multiples
Cisco Systems Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Cisco Systems Inc
SWB:CIS
272B EUR 4.9 27.8 18.7 23.4
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
144.1B USD 19.4 47.6 42.4 43.3
US
Motorola Solutions Inc
NYSE:MSI
71.4B USD 6.5 34.9 24.5 27.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
207.7B CNY 8.1 36.1 30.6 30.6
US
Ubiquiti Inc
NYSE:UI
27B USD 11.6 49.2 36.5 37.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
237.8B SEK 1 13.7 6.8 7.6
FI
Nokia Oyj
OMXH:NOKIA
19.9B EUR 1 25.4 6.1 10.1
CN
ZTE Corp
SZSE:000063
164.5B CNY 1.3 20.2 20.5 20.5
US
F5 Inc
NASDAQ:FFIV
17.3B USD 5.9 27.9 19.5 22
TW
Accton Technology Corp
TWSE:2345
443.2B TWD 3.3 29.8 22.1 23.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Cisco Systems Inc
SWB:CIS
Average EV/EBITDA: 33 113.3
18.7
15%
1.2
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Arista Networks Inc
NYSE:ANET
42.4
21%
2
US
Motorola Solutions Inc
NYSE:MSI
24.5
12%
2
CN
Zhongji Innolight Co Ltd
SZSE:300308
30.6
32%
1
US
Ubiquiti Inc
NYSE:UI
36.5
16%
2.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.8
6%
1.1
FI
Nokia Oyj
OMXH:NOKIA
6.1
10%
0.6
CN
ZTE Corp
SZSE:000063
20.5
19%
1.1
US
F5 Inc
NASDAQ:FFIV
19.5
18%
1.1
TW
Accton Technology Corp
TWSE:2345
22.1
36%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Cisco Systems Inc
SWB:CIS
Average EV/EBIT: 24.6
23.4
19%
1.2
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Arista Networks Inc
NYSE:ANET
43.3
18%
2.4
US
Motorola Solutions Inc
NYSE:MSI
27.5
13%
2.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
30.6
31%
1
US
Ubiquiti Inc
NYSE:UI
37.7
17%
2.2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7.6
10%
0.8
FI
Nokia Oyj
OMXH:NOKIA
10.1
18%
0.6
CN
ZTE Corp
SZSE:000063
20.5
2%
10.2
US
F5 Inc
NASDAQ:FFIV
22
21%
1
TW
Accton Technology Corp
TWSE:2345
23.7
36%
0.7