Research / Stock / CSCO
C
CSCO
CISCO SYSTEMS, INC.
111.11
+0.88 +0.80%
close 2026-08-25
Assumptions
10.0%
Market is pricing 10.0%— you agree
Actually grew -1.9%/yrFCF, 2020–2025 — the market is pricing 11.9pts FASTER than history
10 yrs
3.00%
8.38%
8.4% derived for this company beta 0.85 (1254d vs the S&P 500) · cost of equity 8.5% = 4.7% risk-free + 0.85 × 4.5% premium · 5% debt at 6.5%, taxed at 8%
Fair value
$111.15
+0.0%
At the market's assumptionsCurrent price $111.11Enterprise value 439.4B
Bear $75.23 (5.0% growth)Bull $163.68 (15.0%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 10.0%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
33% the 10 forecast years67% terminal value
Same industry · SIC 3576 · trailing P/E for context
ANETP/E 69239.9Bthis P/E: 44