Valuation models
price $338.34 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused196.00 – 262.11223.6551% overvaluedDCF · Perpetuity growth · 10y223.33 – 298.79254.9533% overvaluedDCF · EBITDA exit · 5y313.13 – 338.58325.514% overvaluedDCF · EBITDA exit · 10y318.10 – 366.59341.201% undervaluedP/E · peers298.44 – 656.41405.4017% undervaluedP/E · own history385.17 – 465.45413.9618% undervaluedPEG—340.841% undervaluedEV/EBITDA · peers268.56 – 598.00361.746% undervaluedEV/Revenue · peers248.07 – 752.41405.6417% undervaluedEarnings power value105.10 – 139.21119.35183% overvaluedWall St. consensus target—455.5026% belowCost of capital (WACC)—9.12%—
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
223.65
F5 closed at $338.34 — overvalued by 51% vs model.
196.00the model's range262.11
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
119.35 – 413.96
Wall St. target
455.50 26% below
Above model, 1y
30 of 30 days
How it is valued
Valued asProfitable Growth
Low/slowing growth (~5% recent)High profitability (22% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.