FFIV · F5, Inc.
$394.532026-07-21Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Communications Equipment
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$281
-28.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($247 · $293) Analysts Range ($292 · $475) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q2 | $2.8B | — | 19.5% | 17.1% | $455MM | −$134MM | $320MM | 8.6% | — | 11.8% | $3.9B | $6.89 | — |
| 2025.Q1 | $2.8B | 0.1% | 27.1% | 18.5% | $623MM | −$128MM | $495MM | 9.2% | — | 16.3% | $3.8B | $9.89 | — |
| 2025.Q2 | $2.8B | 0.0% | 27.1% | 17.7% | $629MM | −$97MM | $532MM | 9.1% | — | 16.7% | $3.7B | $9.89 | — |
| 2026.Q1 | $3.1B | 9.7% | 28.8% | 14.1% | $763MM | −$341MM | $422MM | 8.8% | — | 19.3% | $4.2B | $12.08 | — |
| 2026.Q2 | $3.2B | 4.4% | 28.6% | 15.7% | $778MM | −$258MM | $519MM | 8.9% | — | 19.5% | $3.8B | $12.36 | 24.5 |
| italics below = DCF projection · 10yr Rev CAGR: 5% |
| 2027.Q2 | $3.4B | +6.5% | 33.2% | 16.1% | $957MM | −$256MM | $700MM | 8.8% | $644MM | 24.3% | $4.1B | $12.39 | 31.8 |
| 2028.Q2 | $3.7B | +6.4% | 31.9% | 16.6% | $971MM | −$274MM | $698MM | 8.8% | $590MM | 23.1% | $4.3B | $12.92 | 30.5 |
| 2029.Q2 | $3.9B | +6.2% | 30.5% | 17.0% | $983MM | −$292MM | $691MM | 8.7% | $537MM | 21.9% | $4.6B | $13.44 | 29.4 |
| 2030.Q2 | $4.1B | +5.1% | 29.1% | 17.4% | $982MM | −$260MM | $721MM | 8.7% | $516MM | 20.6% | $4.9B | $13.83 | 28.5 |
| 2031.Q2 | $4.3B | +4.6% | 26.4% | 17.9% | $927MM | −$258MM | $669MM | 8.7% | $440MM | 18.5% | $5.2B | $13.93 | 28.3 |
|
| Term. Yr+ | $5.5B | 4.1% | 26.4% | 20.0% | $1.2B | −$277MM | $883MM | 8.6% | $8.5B | 17.1% | — | — | — |
Active scenario IV: $281 (-28.7% vs market)