All companies
F5 logo
TechnologyFFIV

F5 (FFIV) Financial Forecast Calculator

Interactive 5-year forecast and DCF for F5. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from F5’s most recent SEC filings.

Revenue FY30
$3.73B
from $2.81B
FCF FY30
$1.60B
Margin 42.8%
Enterprise value
$21.91B
7.8× LTM revenue
Equity value
$22.32B
Net debt -$408.2M
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
5.8%
-10.0%baseline 5.8%40.0%
Gross margin
81.3%
5.0%baseline 81.3%90.0%
Capex % of revenue
2.3%
0.0%baseline 2.3%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the F5 forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

Frequently asked

What services and solutions does F5, Inc. provide to its customers?+

F5, Inc. offers multi-cloud application security and delivery solutions, enabling customers to develop, deploy, operate, and secure applications across various architectures. Its business is segmented into Product, which includes Systems and Software, and Global Services.

How does F5, Inc. generate its revenue, and what is its primary business model?+

F5 generates revenue globally from its Product (Systems and Software) and Global Services segments. The company is actively transitioning from an asset-heavy, perpetual license hardware model to an asset-light, subscription-based software and SaaS model, supported by a predictable recurring maintenance revenue base.

What is F5, Inc.'s capital expenditure strategy, and how is it reflected in its financial model?+

F5 maintains an asset-light capital expenditure strategy, with capex typically ranging from 1.5% to 2.5% of revenue, primarily for maintenance purposes. The financial model reflects this with a Capex_Pct_Revenue assumption of 2.30%, indicating its reliance on public cloud providers rather than building proprietary data centers.

What is the main objective of the financial model for F5, Inc. and its forecast horizon?+

The financial model's main objective is to evaluate F5, Inc.'s equity valuation and free cash flow generation capacity. It aims to determine if the company's transition to recurring software and cloud services justifies its current market multiple, with a forecast horizon from FY2026 to FY2030.

Is an Excel financial model available for F5, Inc., and what kind of assumptions does it include?+

Yes, a downloadable Excel financial model is available for F5, Inc. This model incorporates key assumptions such as a Revenue Growth rate of 5.83%, COGS_Pct_Revenue at 18.66%, and a Tax Rate of 18.58% to project the company's future financial performance.

How does F5, Inc.'s working capital profile impact its funding for growth?+

F5, Inc. consistently operates with negative net working capital. This profile allows the company to fund growth from its working capital because it collects cash upfront for annual maintenance and software subscriptions, which are recorded as significant deferred revenue liabilities.

Have more financial modelling questions? Contact us

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview