Cisco Systems Inc.
- Price
- 114.17 USD
- Fair value
- 25.69 USD
- Discount to fair value
- −344%
- Mkt cap
- 449.99B
- P/E
- 44.2×
- P/B
- 9.61×
- EV
- 469.74B
- Div yield
- 1.43%
- ROE
- 21.7%
- Net margin
- 18.0%
Current price114.17USD
Fair value (est., median)25.69USD
UndervaluedFair valueOvervalued
+344.5% above fair valueWould need to fall ~77.5% to reach fair value.
Median ofDCF 35.83DDM 19.51Graham 26.75Residual Income 25.69Earnings Power 22.25
Health Check
42.3
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (21.7%).
Risks
- Trades 344.5% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
- Expensive on book (P/B 9.6×).
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 18 years · FY2008–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 49.82B | 51.56B | 57.00B | 53.80B | 56.65B |
| Net Income | 10.59B | 11.81B | 12.61B | 10.32B | 10.18B |
| Net Margin | 21.3% | 22.9% | 22.1% | 19.2% | 18.0% |
| Operating Cash Flow | 15.45B | 13.23B | 19.89B | 10.88B | 14.19B |
| OCF Margin | 31.0% | 25.7% | 34.9% | 20.2% | 25.1% |
| Capital Expenditure | 692.00M | 477.00M | 849.00M | 670.00M | 905.00M |
| Free Cash Flow | 14.76B | 12.75B | 19.04B | 10.21B | 13.29B |
| FCF Margin | 29.6% | 24.7% | 33.4% | 19.0% | 23.5% |
| FCF Conversion | 139.4% | 107.9% | 150.9% | 98.9% | 130.5% |
| EPS (Diluted) | 2.69/sh | 3.00/sh | 3.20/sh | 2.62/sh | 2.58/sh |
| Dividend / Share | 1.56/sh | 1.58/sh | 1.60/sh | 1.62/sh | 1.63/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.43%
Dividend / share1.63 USD
If you invest
USD
Shares (≈)87
Est. annual income142.09 USD
At this rate, dividends alone return your capital in ~69.9 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 0.41 | 0.42 | 0.42 | — | 1.25 | 1.2% |
| 2025 | 0.40 | 0.41 | 0.41 | 0.41 | 1.63 | 2.4% |
| 2024 | 0.39 | 0.40 | 0.40 | 0.40 | 1.62 | 3.2% |
| 2023 | 0.38 | 0.39 | 0.39 | 0.39 | 1.60 | 3.1% |
| 2022 | 0.37 | 0.38 | 0.38 | 0.38 | 1.58 | 3.3% |
Corporate actions
DCash Dividend
0.42 USD /sh2026-07-06
DCash Dividend
0.42 USD /sh2026-04-02
DCash Dividend
0.41 USD /sh2026-01-02
DCash Dividend
0.41 USD /sh2025-10-03
DCash Dividend
0.41 USD /sh2025-07-03
DCash Dividend
0.41 USD /sh2025-04-03
DCash Dividend
0.40 USD /sh2025-01-03
DCash Dividend
0.40 USD /sh2024-10-02
DCash Dividend
0.40 USD /sh2024-07-05
DCash Dividend
0.40 USD /sh2024-04-03
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
35.83 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
19.51 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
26.75 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
25.69 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
22.25 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)25.69 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 11.62%
- CAPM cost of equity
- 12.03%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Cisco Systems Inc. regularly?
Starting year
- Invested
- 1K/yr · 37K total(1990 → today · 37 yrs)
- your value today is
- 3M USD
- Total return
- +8014.9%(+1097.9% Dividends · +6916.9% Capital gain)
- Annualised (IRR)
- +19.5%
Invested37KUSD
Dividends406.2KUSD
Capital gain2.6MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.