Stock Analysis on Net

Cisco Systems Inc. (NASDAQ:CSCO)

$24.99

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to The Firm (FCFF)

Cisco Systems Inc., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Jul 27, 2024 Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019
Net income
Net noncash charges
Change in operating assets and liabilities, net of effects of acquisitions and divestitures
Net cash provided by operating activities
Cash paid for interest, net of tax1
Acquisition of property and equipment
Free cash flow to the firm (FCFF)

Based on: 10-K (reporting date: 2024-07-27), 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27).


The annual financial data reveals variations in the company's cash flow metrics over the six-year period from 2019 to 2024. The two key indicators analyzed here are net cash provided by operating activities and free cash flow to the firm (FCFF), both expressed in millions of US dollars.

Net cash provided by operating activities
This metric shows a relatively stable trend from 2019 through 2021, with values around 15,400 million US dollars. In 2022, there is a noticeable decline to approximately 13,226 million US dollars, marking a reduction in cash generated from core business operations. The subsequent year, 2023, sees a significant recovery, with cash flows rising sharply to 19,886 million US dollars, the highest value in the dataset. However, in 2024, this amount declines again to 10,880 million US dollars, which is the lowest observed level in the reported years.
Free cash flow to the firm (FCFF)
The pattern of FCFF closely parallels that of net operating cash flows. Between 2019 and 2021, FCFF remains fairly steady, slightly decreasing from 15,643 million to 15,112 million US dollars. In 2022, it drops to 13,039 million US dollars, mirroring the decline in operating cash flows. A substantial increase occurs in 2023, with FCFF reaching the peak of 19,346 million US dollars. However, by 2024, FCFF experiences a considerable decline to 10,702 million US dollars, again the lowest point in the period under analysis.

Overall, both cash flow indicators demonstrate a cyclical trend characterized by a stable initial period, a downturn in 2022, a strong rebound in 2023, and a sharp decline by 2024. The fluctuations suggest variability in operational efficiency or external factors affecting cash generation and free cash availability. The drop in 2024 may warrant further examination to identify underlying causes and potential risks to liquidity and financial flexibility.


Interest Paid, Net of Tax

Cisco Systems Inc., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Jul 27, 2024 Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019
Effective Income Tax Rate (EITR)
EITR1
Interest Paid, Net of Tax
Cash paid for interest, before tax
Less: Cash paid for interest, tax2
Cash paid for interest, net of tax

Based on: 10-K (reporting date: 2024-07-27), 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27).

1 See details »

2 2024 Calculation
Cash paid for interest, tax = Cash paid for interest × EITR
= × =


The analysis of the annual financial data over the six-year period reveals notable trends in the effective income tax rate (EITR) and cash paid for interest, net of tax, for the company under review.

Effective Income Tax Rate (EITR) (%)
The effective income tax rate displayed an overall increasing trend from 2019 to 2021, rising from 14.1% in July 2019 to a peak of 20.1% in July 2021. Following this peak, the rate gradually decreased over the subsequent years to 15.6% by July 2024. This fluctuation suggests a period of increasing tax burden through 2021, followed by improved tax efficiency or changes in tax strategy that reduced the effective rate thereafter.
Cash Paid for Interest, Net of Tax (US$ in millions)
Cash paid for interest, net of tax, showed a marked decline from 721 million in July 2019 to its lowest point of 290 million in July 2022. However, from 2022 onwards, a reversal of this trend is evident, with cash paid for interest increasing again, reaching 492 million by July 2024. This pattern indicates that the company initially reduced its interest payments significantly, potentially through debt refinancing, repayment, or improved financing terms, but later experienced an uptick in interest expenses, which may reflect increased borrowing or changes in interest rates.

Overall, the data portray a dynamic financial environment characterized by an initial rise and subsequent decline in the effective income tax rate, coupled with a significant reduction followed by an increase in interest expenses. These movements point to a company actively managing its tax obligations and interest payments within the examined timeframe.


Enterprise Value to FCFF Ratio, Current

Cisco Systems Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV)
Free cash flow to the firm (FCFF)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
Apple Inc.
Arista Networks Inc.
Dell Technologies Inc.
Super Micro Computer Inc.
EV/FCFF, Sector
Technology Hardware & Equipment
EV/FCFF, Industry
Information Technology

Based on: 10-K (reporting date: 2024-07-27).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Cisco Systems Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Jul 27, 2024 Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1
Free cash flow to the firm (FCFF)2
Valuation Ratio
EV/FCFF3
Benchmarks
EV/FCFF, Competitors4
Apple Inc.
Arista Networks Inc.
Dell Technologies Inc.
Super Micro Computer Inc.
EV/FCFF, Sector
Technology Hardware & Equipment
EV/FCFF, Industry
Information Technology

Based on: 10-K (reporting date: 2024-07-27), 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27).

1 See details »

2 See details »

3 2024 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =

4 Click competitor name to see calculations.


The financial data indicates fluctuations in both enterprise value (EV) and free cash flow to the firm (FCFF) over the specified periods. Enterprise value exhibits variability, with an initial decline from 196,810 million US dollars in mid-2019 to 158,523 million US dollars in mid-2020, followed by a notable increase to 234,167 million US dollars in mid-2021. Subsequently, EV decreases again to 176,666 million US dollars by mid-2022, rises to 212,520 million US dollars in mid-2023, and experiences a slight decline to 209,173 million US dollars by mid-2024.

Free cash flow to the firm remains relatively stable from mid-2019 through mid-2021, fluctuating narrowly around the 15,000 million US dollars mark. However, a downward trend is observed in mid-2022 where FCFF decreases to 13,039 million US dollars, followed by a significant increase to 19,346 million US dollars in mid-2023. This is succeeded by a pronounced decline to 10,702 million US dollars by mid-2024.

The EV to FCFF ratio, which measures valuation relative to free cash flow, reflects considerable volatility. Starting at 12.58 in mid-2019, the ratio decreases to 10.47 in mid-2020, then reaches a peak of 15.5 in mid-2021. After moderating to 13.55 in mid-2022 and declining to 10.98 in mid-2023, the ratio sharply increases to 19.55 in mid-2024, the highest value observed across the periods. This trend suggests changes in market valuation and/or free cash flow generation that substantially impact this leverage metric.

Overall, the data reveals periods of both growth and contraction in enterprise value and free cash flow, with the EV/FCFF ratio exhibiting marked sensitivity to these changes. The increase in the ratio in the latest period may indicate elevated valuation levels relative to cash flow or a decreased ability to generate free cash flow, warranting further examination in the context of broader market and operational conditions.