Amdocs Limited

Amdocs Limited

DOXยทNASDAQ

$60.84

-6.8%
TechnologySoftware - Infrastructure

Amdocs Limited, through its subsidiaries, provides software and services worldwide. The company designs, develops, operates, implements, supports, and markets open and modular cloud portfolio. It provides CES21, a 5G and cloud-native microservices-based market-leading customer experience suite, that enables service providers to build, deliver, and monetize advanced services; the Commerce and Care suite for order capture, handling, and customer engagement; the Monetization suite for charging, billing, policy, and revenue management; Intelligent Networking suite with a set of modular, flexible, and open service lifecycle management capabilities for network automation journeys; MarketONE, a cloud-native business ecosystem; Digital Brands Suite, a pre-integrated digital business suite for digital telecom brands and small-scale service providers; and eSIM Cloud for service providers. It also offers AI-powered, cloud-native, and home operating systems; data intelligence solutions and applications; media services for media publishers, TV networks, and video streaming and service providers; end-to-end application development and maintenance services; and ongoing services. In addition, the company provides a line of services designed for various stages of a service provider's lifecycle includes design, delivery, quality engineering, operations, systems integration, mobile network services, consulting, and content services; managed services comprising application development, modernization and maintenance, IT and infrastructure services, testing and professional services that are designed to assist customers in the selection, implementation, operation, management, and maintenance of IT systems. It serves to the communications, cable and satellite, entertainment, and media industry service providers, as well as mobile virtual network operators and directory publishers. Amdocs Limited was founded in 1988 and is headquartered in Saint Louis, Missouri.

At a Glance

Live Snapshot
Market Cap$6.54B
EPS5.0800
P/E Ratio11.98
Earnings Date08/05/2026
Amdocs Limited

Amdocs Limited Fair Value Envelope

DOX ยท NASDAQ

Our analysis suggests that DOX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $60.84, this represents a potential HIDDEN relative to our calculated worth for Amdocs Limited.

Intrinsic Value
Current Price: $60.84

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$14.7B
+ Cash & Equivalents$325.0M
Firm Value$15.0B
- Debt$826.4M
Equity Value$14.2B
/ Shares Outstanding111,147,123B
DCF Value$128
UNDERVALUED BY 110%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$780.8M
$813.9M
$848.4M
$884.3M
$921.7M
$960.8M
$1.0B
$1.0B
$1.1B
$1.1B
Maintenance CapEx
-$21.7M
-$22.6M
-$23.5M
-$24.5M
-$25.6M
-$26.7M
-$27.8M
-$29.0M
-$30.2M
-$31.5M
Owner Earnings
$759.1M
$791.3M
$824.8M
$859.7M
$896.1M
$934.1M
$973.7M
$1.0B
$1.1B
$1.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$702.9M
$678.4M
$654.8M
$631.9M
$609.9M
$588.6M
$568.1M
$548.3M
$529.2M
$510.7M
Terminal Value represents 59.0% of Enterprise Value