← Priced inภาษาไทย

What growth is priced into CSCO? A reverse DCF

CISCO SYSTEMS, INC. · $95.72 · as of 2026-11-06

REVENUE GROWTH THE PRICE IMPLIES
11.7% /yr · 5 years

If CSCO's revenue grows 11.7% a year for five years, then slows over years 6–10, at today's 27.7% operating margin, its value discounted at 9% equals today's price.

Last reported year-on-year revenue growth: 17.6%

How often companies this size have done it

Of US-listed companies with $50B+ of revenue in 2019, 14% grew revenue 11.7% a year or more over the next 5 years (60 companies, SEC filings).

Half of companies this size grew less than 5.6% a year. Only companies still filing are counted and acquisitions count as growth, so the true rate is likely lower.

The discount rate is a choice, not a measurement

The headline uses the 10-year Treasury (4%) plus 5%. Require a different return, and the growth the price implies changes:

Discount rate 8%7.3%/yr
Discount rate 9%11.7%/yr← headline
Discount rate 10%15.6%/yr

What went in

Revenue, trailing 12 months$63.32Bfilings
Operating margin27.7%filings
Shares3.943Bfilings
Net debt$15.27Bfilings
Tax rate21%filings
Sales to capital2×default
Change the assumptions yourself →Value CSCO on your own assumptions

This page describes what today's price is consistent with. It does not say whether the stock is cheap or expensive, and it is not investment advice. TreasureX is educational software.

Home
Explore
Feed
Portfolio