investorscraft@gmail.com

Intrinsic ValueF5, Inc. (FFV.DE)

Previous Close297.70
Intrinsic Value
Upside potential
Previous Close
297.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

F5, Inc. operates in the competitive software application sector, specializing in multi-cloud application security and delivery solutions. The company’s core revenue model is built on selling hardware appliances, software modules, and cloud-based services that optimize application performance, security, and availability across hybrid and multi-cloud environments. Its flagship products, including BIG-IP appliances, NGINX Plus, and Shape Defense, cater to enterprises, governments, and service providers, positioning F5 as a critical enabler of modern application architectures. F5 has strategically aligned itself with major cloud platforms like AWS, Azure, and Google Cloud, reinforcing its relevance in an increasingly cloud-centric IT landscape. The company’s focus on high-performance security and traffic management solutions differentiates it from broader cybersecurity or infrastructure providers, allowing it to carve out a defensible niche. Its partnerships with distributors, resellers, and managed service providers ensure global reach, particularly in North America, EMEA, and APAC regions. While facing competition from larger players like Cisco and Palo Alto Networks, F5 maintains a stronghold in application-layer security and delivery, supported by its deep technical expertise and customer-centric service offerings.

Revenue Profitability And Efficiency

F5 reported revenue of €2.82 billion for FY 2024, with net income of €566.8 million, reflecting a robust net margin of approximately 20%. The company’s diluted EPS of €9.55 underscores its profitability, while operating cash flow of €792.4 million indicates strong cash generation. Capital expenditures were modest at €30.4 million, suggesting efficient allocation of resources toward growth and innovation without excessive reinvestment needs.

Earnings Power And Capital Efficiency

F5 demonstrates solid earnings power, with its net income translating to a healthy return on equity. The company’s ability to generate substantial operating cash flow relative to its revenue highlights capital efficiency. With minimal debt (€249.6 million) and a cash reserve of €1.07 billion, F5 maintains flexibility to invest in R&D or strategic acquisitions while sustaining profitability.

Balance Sheet And Financial Health

F5’s balance sheet is characterized by financial strength, with €1.07 billion in cash and equivalents against total debt of €249.6 million, yielding a conservative leverage profile. The company’s liquidity position supports ongoing operations and potential growth initiatives, while its low debt-to-equity ratio reflects prudent financial management and resilience to macroeconomic uncertainties.

Growth Trends And Dividend Policy

F5 has prioritized reinvestment over shareholder payouts, as evidenced by its lack of dividends. Growth is driven by demand for cloud-native security and application delivery solutions, with revenue trends likely tied to enterprise digital transformation. The company’s focus on software and subscription-based models may enhance recurring revenue streams, though its historical hardware-centric business could face gradual moderation.

Valuation And Market Expectations

With a market cap of €17.45 billion, F5 trades at a premium relative to traditional software peers, reflecting investor confidence in its cloud transition and security expertise. The beta of 1.08 suggests moderate sensitivity to market volatility, while its valuation implies expectations of sustained mid-single-digit revenue growth and margin stability in the near term.

Strategic Advantages And Outlook

F5’s strategic advantages lie in its deep domain expertise in application-layer security and its hybrid-cloud positioning. The company is well-placed to benefit from the shift toward distributed applications, though competition and pricing pressures remain risks. Its outlook hinges on successful execution in software adoption and maintaining technological leadership in a rapidly evolving market.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount