US · FFIV
F5, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Seattle, WA 98104-1663
- Website
- f5.com
Price · as of 2025-09-30
$323.20
Market cap 15.42B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $260.99 | -19.25% |
| Intrinsic Value(DCF) | $126.97 | -60.71% |
| Graham-Dodd Method(GD) | $79.62 | -75.37% |
| Graham Formula(GF) | $207.02 | -35.95% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $114.74 | $111.89 | $703.65 | $25.76 | $111.93 |
| 2012 | $92.37 | $113.17 | $938.81 | $29.79 | $93.47 |
| 2013 | $83.59 | $111.30 | $287.67 | $30.57 | $54.36 |
| 2014 | $133.26 | $148.73 | $81.01 | $31.41 | $100.67 |
| 2015 | $97.56 | $157.07 | $72.48 | $35.94 | $93.66 |
| 2016 | $142.54 | $192.96 | $62.48 | $36.46 | $64.87 |
| 2017 | $132.74 | $202.40 | $69.71 | $43.28 | $83.41 |
| 2018 | $165.32 | $214.54 | $59.89 | $48.94 | $84.30 |
| 2019 | $138.00 | $196.12 | $39.57 | $47.21 | $83.81 |
| 2020 | $172.39 | $195.33 | $29.44 | $31.37 | $64.21 |
| 2021 | $229.46 | $218.82 | $22.70 | $29.65 | $100.73 |
| 2022 | $149.49 | $167.85 | $22.84 | $30.20 | $61.86 |
| 2023 | $170.82 | $199.21 | $20.46 | $41.50 | $81.34 |
| 2024 | $257.14 | $250.18 | $32.20 | $62.17 | $80.32 |
| 2025 | $248.12 | $260.99 | $44.06 | $79.61 | $207.02 |
AI valuation
Our deep-learning model estimates F5, Inc.'s (FFIV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $260.99
- Current price
- $323.20
- AI upside
- -19.25%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$126.97
-60.71% upside
Graham-Dodd
$79.62
-75.37% upside
Graham Formula
$207.02
-35.95% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FFIV | F5, Inc. | $323.20 | 15.42B | -19% | -61% | -75% | -36% | 20.75 | 4.00 | 4.65 | 15.29 | 88.07 | 13.66 | 81.41% | 24.80% | 22.42% | 20.60% | 24.94% | 11.60% | 0.14 | — | 1.54 | 1.40 | -0.96 | 2356.00% | 966.00% | 1895.00% | 6.31% | 0.59 | 34.46% | 0.00% | 0.00% | 5.18% | 17.65 | 14.91 | 4.38 | 5.00 |
| AKAM | Akamai Technologies, Inc. | $98.39 | 14.26B | -5% | -58% | -72% | -58% | 31.41 | 2.85 | 3.37 | 14.85 | — | 12.28 | 54.72% | 14.93% | 10.74% | 9.17% | 5.06% | 4.14% | 1.39 | 20.42 | 2.29 | 2.05 | 4.46 | -612.00% | 544.00% | -1615.00% | 4.93% | 1.57 | 7.51% | 0.00% | 0.00% | 5.63% | 31.71 | 28.49 | 4.73 | 2.41 |
| CPAY | Corpay, Inc. | $325.10 | 22.74B | 0% | +6% | — | +1% | 21.72 | 6.00 | 5.14 | 13.17 | 286.30 | -3.37 | 69.91% | 43.10% | 23.62% | 30.60% | 12.95% | 4.83% | 2.58 | 4.83 | 0.98 | 0.45 | 3.21 | 759.00% | 1393.00% | -2641.00% | 5.58% | 0.10 | 12.40% | 0.00% | 0.00% | 3.36% | 15.78 | 23.70 | 6.80 | 1.57 |
| DOCU | DocuSign, Inc. | $45.07 | 9.03B | +103% | -20% | -25% | +81% | 14.23 | 7.59 | 5.10 | 40.17 | 1.09 | 10.32 | 79.12% | 6.72% | 35.87% | 68.18% | 28.75% | 30.58% | 0.06 | 128.99 | 0.81 | 0.77 | -1.47 | 131111.00% | 778.00% | 374.00% | 6.06% | 0.56 | 132.33% | 0.00% | 0.00% | 4.50% | 71.79 | 15.60 | 4.82 | 4.89 |
| DT | Dynatrace, Inc. | $35.92 | 10.83B | +68% | +35% | -65% | +18% | 33.93 | 6.26 | 9.66 | 67.56 | 16.49 | 13.03 | 81.15% | 10.56% | 28.47% | 20.86% | 12.67% | 12.81% | 0.03 | — | 1.40 | 1.27 | -4.14 | 20577.00% | 1875.00% | 2322.00% | 2.64% | 0.33 | 30.61% | 0.00% | 0.00% | 2.47% | 85.68 | 35.48 | 9.05 | 7.29 |
| GDDY | GoDaddy Inc. | $87.16 | 12.07B | +41% | -48% | -92% | +18% | 13.65 | 55.54 | 2.41 | 11.43 | — | -2.71 | 61.57% | 22.88% | 17.67% | 192.90% | 32.38% | 10.76% | 18.15 | 7.49 | 0.61 | 0.39 | 2.19 | -341.00% | 826.00% | 2493.00% | 13.19% | 0.53 | 48.21% | 0.00% | 0.00% | 13.41% | 13.04 | 9.37 | 2.98 | 1.34 |
| GEN | Gen Digital Inc. | $22.57 | 13.92B | +107% | +39% | — | -47% | 27.75 | 7.86 | 4.53 | 12.42 | 329.57 | -1.74 | 80.28% | 40.91% | 16.34% | 29.17% | 10.30% | 4.11% | 3.66 | 2.79 | 0.51 | 0.44 | 3.61 | 842.00% | 355.00% | -4100.00% | 6.76% | 0.43 | 12.35% | 1.75% | 48.70% | 6.08% | 15.62 | 20.86 | 6.39 | 1.32 |
| KLAR | Klarna Group plc | $13.56 | 5.12B | +239% | +633% | -93% | — | -16.78 | 1.97 | 1.41 | -23.95 | — | 3.43 | 56.37% | -6.53% | -8.38% | -12.80% | 70.46% | -1.80% | 0.54 | — | 0.97 | 0.97 | 23.50 | -1195474.00% | 3157.00% | -29096.00% | -20.97% | -0.06 | 318.46% | 0.00% | 0.00% | 0.00% | -10.88 | -2.41 | 0.71 | 0.46 |
| KSPI | Joint Stock Company Kaspi… | $70.59 | 13.47B | +96% | +5,671% | — | +472% | — | 6.91 | 4.16 | 6.76 | — | 7.36 | 62.34% | 50.42% | 41.24% | 0.00% | 1921.62% | 0.00% | 0.15 | — | 0.84 | 0.83 | -0.31 | 2397.00% | 3336.00% | -5396.00% | 4.64% | 0.09 | 891.79% | 6.16% | — | 6.19% | 6.76 | 17.68 | 3.41 | 1.82 |
| OKTA | Okta, Inc. | $72.50 | 12.29B | +20% | +4% | -91% | -95% | 616.63 | 2.70 | 6.62 | 112.91 | — | 21.08 | 76.32% | -2.84% | 1.07% | 0.46% | -0.92% | 0.30% | 0.15 | -14.80 | 1.35 | 1.25 | 3.91 | -10276.00% | 1533.00% | 4959.00% | 4.23% | 0.30 | 14.87% | 0.00% | 0.00% | 2.43% | -212.09 | 21.50 | 6.01 | 3.37 |
| RBRK | Rubrik, Inc. | $51.96 | 10.4B | +123% | -54% | — | — | -7.88 | -16.44 | 10.27 | -8.11 | -2.90 | -13.92 | 70.02% | -127.92% | -130.26% | 183.56% | 143.32% | -100.57% | -0.63 | -27.49 | 1.13 | 0.93 | -0.15 | 27158.00% | 4119.00% | -28600.00% | 0.34% | 0.05 | -3.96% | 0.00% | 0.00% | 0.16% | -7.72 | 279.19 | 9.87 | -1.93 |
About F5, Inc.
F5, Inc. provides multi-cloud application security and delivery solutions for the security, performance, and availability of network applications, servers, and storage systems. The company's multi-cloud application security and delivery solutions enable its customers to develop, deploy, operate, secure, and govern applications in any architecture, from on-premises to the public cloud. It offers application security and delivery products, including BIG-IP appliances and VIPRION chassis and related software modules and software-only Virtual Editions; Local Traffic Manager and DNS Services; Advanced Firewall Manager and Policy Enforcement Manager that leverage the unique performance characteristics of its hardware and software architecture; Application Security Manager and Access Policy Manager; NGINX Plus and NGINX Controller; Shape Defense and Enterprise Defense; Secure Web Gateway, and Silverline DDoS and Application security offerings; and online fraud and abuse prevention solutions. The company also provides a range of professional services, including consulting, training, installation, maintenance, and other technical support services. F5, Inc. sells its products to large enterprise businesses, public sector institutions, governments, and service providers through distributors, value-added resellers, managed service providers, and systems integrators in the Americas, Europe, the Middle East, Africa, and the Asia Pacific region. It has partnerships with public cloud providers, such as Amazon Web Services, Microsoft Azure, and Google Cloud Platform. The company was formerly known as F5 Networks, Inc. and changed its name to F5, Inc. in November 2021. F5, Inc. was incorporated in 1996 and is headquartered in Seattle, Washington.
- CEO
- Francois Locoh-Donou
- Employees
- 6.11K
- Beta
- 1.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($126.97 ÷ $323.20) − 1 = -60.71% (DCF, example).