Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
66.76 USD62.40 USD78.24 USD
-13.1%
62.40 USDCurrent price is 13.1% below the base model value.
C
US
CTSH.US · COGNIZANT TECHNOLOGY SOLUTIONS CORP
US · US
Latest price54.22 USD
30D-13.52%
Vs. base value-8.5%
Research summary
CTSH.US latest organized financial period shows revenue grew +6.95% YoY and net income declined -0.45% YoY. Current price is about 54.22 USD, while the model base case is about 59.27 USD; the current price sits -8.5% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue21B USD
Net income2B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price54.22 USD
Base value59.27 USD
Vs. base-8.5%
Price date2026/04/29
61.45 USD59.27 USD67.19 USD
-8.51%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
76.88 USD92.45 USD102.44 USD
-41.35%
92.45 USDCurrent price is 41.3% below the base model value.Adjusted reference: 58.52 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-3.9%
Current price implies roughly -3.9% annualized FCF growth.
-3.9%Current price implies roughly -3.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
53.67 USD53.67 USD53.67 USD
+1.03%
53.67 USDCurrent price is close to the base model value.
Updated: 2026/04/29 15:21
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset sale gain/loss | Asset sale gain/loss | 49M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -212M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -543M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -510M USD | Medium |
| 2025/09/30 | Asset sale gain/loss | Asset sale gain/loss | 49M USD | Medium |
| 2025/06/30 | Asset sale gain/loss | Asset sale gain/loss | 49M USD | Medium |
| 2025/03/31 | Asset sale gain/loss | Asset sale gain/loss | 196M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -186M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -128M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 21B USD | 2B USD | 2B USD | 3B USD | 4.56 | 4.46 |
| 2024/12/31 | Annual | 20B USD | 2B USD | 2B USD | 2B USD | 4.51 | 4.94 |
| 2023/12/31 | Annual | 19B USD | 2B USD | 3B USD | 2B USD | 4.21 | 5.28 |
| 2022/12/31 | Annual | 19B USD | 2B USD | - | 2B USD | 4.41 | - |
| 2021/12/31 | Annual | 19B USD | 2B USD | - | 2B USD | 4.05 | - |
Ad placement