Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
378.73 USD650.79 USD876.13 USD
-49.67%
650.79 USDCurrent price is 49.7% below the base model value.
F
TechnologySoftware - InfrastructureUnited States
FFIV.US · F5, Inc.
NMS · US · USD
Latest price327.54 USD
30D-9.32%
Vs. base value+39.9%
Research summary
FFIV.US latest organized financial period shows revenue grew +9.66% YoY and net income grew +22.16% YoY. Current price is about 328 USD, while the model base case is about 234 USD; the current price sits +39.9% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue3B USD
Net income692M USD
Free cash flow906M USD
Operating cash flow950M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price327.54 USD
Base value234.15 USD
Vs. base+39.9%
Price date2026/04/28
169.77 USD234.15 USD285.12 USD
+39.88%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
212.04 USD340.80 USD442.74 USD
-3.89%
340.80 USDCurrent price is close to the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth6.9%
Current price implies roughly 6.9% annualized FCF growth.
6.9%Current price implies roughly 6.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
94.32 USD94.32 USD94.32 USD
+247%
94.32 USDCurrent price is 247.2% above the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/09/29 | Annual | 3B USD | 692M USD | 906M USD | 11.8 |
| 2024/09/29 | Annual | 3B USD | 567M USD | 762M USD | 9.55 |
| 2023/09/29 | Annual | 3B USD | 395M USD | 599M USD | 6.55 |
| 2022/09/29 | Annual | 3B USD | 322M USD | 409M USD | 5.27 |
| 2021/09/29 | Annual | - | - | - | - |
Ad placement