As of 2024-07-27, the Intrinsic Value of F5 Networks Inc (FFIV) is
186.83 USD. This FFIV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 177.34 USD, the upside of F5 Networks Inc is
%.
The range of the Intrinsic Value is 134.12 - 342.81 USD
186.83 USD
Intrinsic Value
FFIV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
134.12 - 342.81 |
186.83 |
5.4% |
| DCF (Growth 10y) |
141.16 - 334.90 |
190.40 |
7.4% |
| DCF (EBITDA 5y) |
133.29 - 156.63 |
142.25 |
-19.8% |
| DCF (EBITDA 10y) |
143.43 - 173.48 |
155.57 |
-12.3% |
| Fair Value |
42.53 - 42.53 |
42.53 |
-76.02% |
| P/E |
172.71 - 281.87 |
215.80 |
21.7% |
| EV/EBITDA |
173.68 - 213.97 |
186.91 |
5.4% |
| EPV |
114.07 - 140.34 |
127.20 |
-28.3% |
| DDM - Stable |
68.55 - 218.55 |
143.55 |
-19.1% |
| DDM - Multi |
56.73 - 143.77 |
81.72 |
-53.9% |
FFIV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,393.90 |
| Beta |
0.79 |
| Outstanding shares (mil) |
58.61 |
| Enterprise Value (mil) |
9,491.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.09% |
| Cost of Debt |
5.00% |
| WACC |
6.58% |