AKAMAI TECHNOLOGIES INC

AKAM· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
6.7%
FY2015–2025
Net Income
3.5%
FY2015–2025
Free Cash Flow
7.7%
FY2015–2025
EPS (Diluted)
5.6%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
9.1%
NI ÷ Equity
Return on Assets
3.9%
NI ÷ Assets
Net Profit Margin
10.7%
NI ÷ Revenue
Debt / Equity
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$21.0B
Per Share (approx.)
$145.46
25% Margin of Safety
$109.09
Conservative entry
50% Margin of Safety
$72.73
Buffett's ideal entry
Growth Rate Used
7.7%
Latest FCF
$1.0B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$567.7M$320.7M$690.9M$474.1M9.8%56.5%$324.2M
2017$609.2M$222.8M$546.8M$340.9M6.6%36.6%$313.4M
2018$2.7B$298.4M$790.7M$515.3M9.3%11.0%$1.0B
2019$2.9B$478.0M$698.6M$559.0M13.1%16.5%$393.7M
2020$3.2B$557.1M$700.7M$521.1M13.1%17.4%$352.9M
2021$3.5B$651.6M$1.1B$873.3M14.4%18.8%$536.7M
2022$3.6B$523.7M$1.0B$875.2M12.0%14.5%$542.3M
2023$3.8B$547.6M$890.5M$660.5M11.9%14.4%$489.5M
2024$4.0B$504.9M$1.1B$762.9M10.4%12.7%$517.7M
2025$4.2B$452.0M$1.0B$652.9M9.1%10.7%$930.2M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

AKAMAI TECHNOLOGIES INC (AKAM) — Investment Memo

🐂 The Bull Case (Warren's voice)

We aren't buying a software company; we are buying a global utility for the internet.

  • The Digital Toll Booth: Akamai owns the "last mile" of delivery. Their moat isn't just code; it's physical infrastructure. Once a Fortune 500 company integrates its traffic flow into Akamai’s edge, the friction of migration creates a powerful switching cost.
  • Cash is King: The earnings quality is superb. FCF of $1.0B against NI of $0.5B suggests a business that generates far more hard cash than the accountants admit. We love a business that hides its strength.
  • The Security Pivot: They are successfully migrating from "Delivery" (a commodity) to "Security" (a necessity). Security spending is non-discretionary; companies will cut marketing before they cut their firewall.
  • Attractive Entry: If the business can stabilize its returns, paying a significant discount to a $145.46 intrinsic value provides a wonderful cushion.

🐻 The Bear Case (Charlie inverts)

"The business is decaying, and management is trying to buy their way out of the problem."

  • The Hyperscaler Cannibal: AWS, Azure, and Google Cloud aren't just competitors; they are the ecosystem. When the cloud provider owns the server and the delivery network, Akamai becomes a middleman that can be bypassed. This is structural obsolescence, not a cyclical dip.
  • The Diworsification Trap: Management is in a "shopping spree" (Noname, Fermyon, etc.) to mask the erosion of the core Delivery business. When ROE drops from 14.4% to 9.1% while revenue grows, you aren't growing—you are destroying value through inefficiency.
  • Commoditization of the Edge: Content delivery is becoming a utility. Pricing power is evaporating. If the product becomes a commodity, the only way to win is to be the lowest-cost producer, and Akamai's acquisition-heavy strategy bloats the cost structure.
  • The Verdict on Death: The most likely "death" scenario is a slow slide into irrelevance over the next 5–7 years as "Edge Computing" is absorbed into the native cloud stacks of the Big Three.

💰 Valuation & Margin of Safety

The DCF provides a ceiling, but the deteriorating ROE demands a deeper basement.

  • Intrinsic value estimate: $145.46 per share.
  • 25% margin of safety entry: $109.10 (conservative).
  • 50% margin of safety entry: $72.73 (Buffett's ideal).
  • Current Status: Based on the $145.46 estimate, the stock may look "fair," but fair is not cheap. Given the efficiency leak (falling ROE), we cannot value this as a high-quality compounder; it must be valued as a declining asset with a strong cash flow.

Verdict: WATCH

The cash flow is honest, but the capital allocation is sloppy. We will not pay a premium for a "toll booth" that the Hyperscalers are building a bridge over. We wait for a price near $73 or a proven reversal in ROE.

Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.