FFIV
F5 Networks Inc
Price:  
168.34 
USD
Volume:  
497,018.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FFIV Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of F5 Networks Inc (FFIV) is 172.11 USD. This FFIV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.34 USD, the upside of F5 Networks Inc is %.

The range of the Intrinsic Value is 125.57 - 302.01 USD

168.34 USD
Stock Price
172.11 USD
Intrinsic Value
Intrinsic Value Details

FFIV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 125.57 - 302.01 172.11 2.2%
DCF (Growth 10y) 132.07 - 295.39 175.45 4.2%
DCF (EBITDA 5y) 124.52 - 155.24 132.93 -21.0%
DCF (EBITDA 10y) 133.86 - 170.47 145.43 -13.6%
Fair Value 42.53 - 42.53 42.53 -74.74%
P/E 157.14 - 239.68 193.77 15.1%
EV/EBITDA 169.39 - 272.94 195.38 16.1%
EPV 108.72 - 135.00 121.86 -27.6%
DDM - Stable 62.48 - 190.40 126.44 -24.9%
DDM - Multi 50.90 - 123.96 72.55 -56.9%

FFIV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,866.41
Beta 0.87
Outstanding shares (mil) 58.61
Enterprise Value (mil) 8,963.73
Market risk premium 4.60%
Cost of Equity 9.77%
Cost of Debt 5.00%
WACC 6.92%