SV
F
US

FFIV.US · F5, INC.

US · US

Latest price327.54 USD
30D-7.7%
Vs. base value-12.4%

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 374 USD; the current price sits -12.4% 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

14 records
Revenue3B USD
Net income692M USD
Free cash flow906M USD
Operating cash flow950M USD

Price trend

Price date: 2026/04/29 · Updated: 2026/04/29 15:28

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price327.54 USD
Base value373.87 USD
Vs. base-12.4%
Price date2026/04/29
231.09 USD373.87 USD487.15 USD

-12.39%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

413.28 USD715.18 USD965.81 USD

-54.2%

715.18 USDCurrent price is 54.2% below the base model value.
Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

231.09 USD373.87 USD487.15 USD

-12.39%

373.87 USDCurrent price is 12.4% below the base model value.Adjusted reference: 418.39 USD
Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth5.8%

Current price implies roughly 5.8% annualized FCF growth.

5.8%Current price implies roughly 5.8% annualized FCF growth.
Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

94.60 USD94.60 USD94.60 USD

+246%

94.60 USDCurrent price is 246.2% above the base model value.

Updated: 2026/04/29 15:28

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.

Expand

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.

PeriodItemCategoryAfter-tax impactConfidence
2025/09/30Restructuring chargesRestructuring-20M USDMedium
2024/09/30Restructuring chargesRestructuring-14M USDMedium
2023/09/30Asset impairmentImpairment-8M USDMedium
2023/09/30Restructuring chargesRestructuring-155M USDMedium
2022/09/30Asset impairmentImpairment-15M USDMedium
2022/09/30Restructuring chargesRestructuring-19M USDMedium
2021/09/30Asset impairmentImpairment-96M USDMedium
2020/09/30Asset impairmentImpairment-23M USDMedium
2020/09/30Restructuring chargesRestructuring-18M USDMedium
2025/06/30Restructuring chargesRestructuring-9M USDMedium
2025/03/31Restructuring chargesRestructuring-9M USDMedium
2024/12/31Restructuring chargesRestructuring-9M USDMedium
2024/06/30Restructuring chargesRestructuring-14M USDMedium
Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 14
PeriodTypeRevenueNet IncomeAdjusted net incomeFree Cash FlowDiluted EPSAdjusted EPS
2025/09/30Annual3B USD692M USD713M USD906M USD11.812.14
2024/09/30Annual3B USD567M USD580M USD762M USD9.559.78
2023/09/30Annual3B USD395M USD558M USD599M USD6.559.26
2022/09/30Annual3B USD322M USD356M USD409M USD5.275.82
2021/09/30Annual3B USD331M USD428M USD615M USD5.346.89
Ad placement