As of 2025-05-22, the Intrinsic Value of F5 Networks Inc (FFIV) is 271.79 USD. This FFIV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 286.26 USD, the upside of F5 Networks Inc is -5.10%.
The range of the Intrinsic Value is 199.14 - 466.17 USD
Based on its market price of 286.26 USD and our intrinsic valuation, F5 Networks Inc (FFIV) is overvalued by 5.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 199.14 - 466.17 | 271.79 | -5.1% |
| DCF (Growth 10y) | 219.38 - 482.11 | 291.42 | 1.8% |
| DCF (EBITDA 5y) | 219.82 - 321.84 | 271.06 | -5.3% |
| DCF (EBITDA 10y) | 232.12 - 340.79 | 284.36 | -0.7% |
| Fair Value | 92.23 - 92.23 | 92.23 | -67.78% |
| P/E | 294.09 - 440.91 | 368.46 | 28.7% |
| EV/EBITDA | 220.19 - 372.50 | 306.27 | 7.0% |
| EPV | 126.97 - 159.65 | 143.31 | -49.9% |
| DDM - Stable | 70.73 - 209.16 | 139.94 | -51.1% |
| DDM - Multi | 80.44 - 191.73 | 114.10 | -60.1% |
| Market Cap (mil) | 16,580.18 |
| Beta | 0.88 |
| Outstanding shares (mil) | 57.92 |
| Enterprise Value (mil) | 15,320.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.62% |
| Cost of Debt | 5.00% |
| WACC | 7.36% |