Optional product analytics
With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Acceleration of enterprise private AI inferencing clusters and international digital sovereignty workload migrations driving demand for high-capacity rSeries appliances and security software attachments beyond the legacy refresh cycle,.
Consolidated non-GAAP gross margin falls below 79.0% in any reported fiscal quarter over the next 12 months.
F5 Inc. trades at $461.66, representing a 56.8% premium to our Fair value of $294.37 and an implied return of -36.2%, supporting a Sell rating. While FY2026 results benefit from temporary hardware upgrades, valuation reflects peak multiples that overlook imminent FY2027 gross margin contraction from memory inflation and subsequent post-refresh cyclical deceleration.34
Our Sell recommendation on F5 Inc. (FFIV) reflects a stark divergence between market valuation and sustainable intrinsic earnings power. At $461.66, F5 trades at a forward P/E multiple of 24.63x, representing an unjustified premium against the technology infrastructure peer median forward P/E of 16.74x (CPAY at 12.76x, GDDY at 8.82x, NTAP at 20.71x). Diagnostic reverse cash flow modeling indicates the prevailing market price prices in long-term earnings growth of 15.42%, an aggressive expectation compared to the consensus trajectory of 7.64% and historical 5-year revenue CAGR of 4.63%.13
Current revenue acceleration—reflected in management raising full-year FY2026 revenue growth guidance to 9% to 10% —is propelled primarily by double-digit systems hardware expansion. This systems momentum is driven by the pending expiration of support for legacy iSeries appliances at calendar year-end. Rather than representing a structural upward inflection in steady-state growth, this cycle represents a finite replacement wave that risks creating an air pocket in hardware shipments once completed. Meanwhile, core software growth remains moderate at mid-single digits, and recurring services are expanding at low-single digits.4
Crucially, profitability faces direct headwinds entering FY2027. While non-GAAP gross margin is guided to 83.5%-84% in FY2026, management has guided FY2027 gross margin downward to 80%-82%. This margin compression stems from dynamic component pricing in memory and storage, driven by intense semiconductor demand across AI server supply chains. Escalating component costs will compress hardware gross margins and limit operating margin expansion. Discounting cash flows across these dynamics yields our Fair value of $294.37. With shares trading 56.8% above intrinsic value, capital preservation mandates reducing exposure.4
F5's deeply embedded BIG-IP and rSeries data paths create high switching costs and support recurring service revenues of $1,579.43M in FY2025 (51.1% of revenue). Operational disruption risks prevent rapid migration to competing software or cloud solutions.47
Enterprise private AI inferencing and digital sovereignty initiatives drive demand for high-capacity networking units, with direct AI revenue already exceeding $50M. Workload repatriation into private data centers expands hardware appliance deployment opportunities.4
F5 generated $949.67M in operating cash flow and $906.41M in in FY2025, underpinned by an asset-light model with at just 1.4% of . A balance sheet of $851.73M funds management commitments to return at least 50% of free cash flow via share repurchases.
Sell. At $461.66, F5 shares trade at a 56.8% premium to our intrinsic Fair value of $294.37. Current pricing prices in peak cyclical hardware replacement and unsustainable multiple expansion (24.63x forward P/E vs 16.74x peer median). With memory inflation compressing FY2027 gross margins toward 80%, the risk-reward profile is skewed to the downside (-36.2% implied return).34
F5 Inc. (NASDAQ: FFIV) is a global provider of multi-cloud application services and security solutions headquartered in Seattle, Washington. The company designs, develops, and delivers software, purpose-built hardware appliances, and cloud-native application management platforms designed to optimize the delivery, security, and performance of enterprise applications across on-premises data centers, private clouds, and multi-cloud environments. Its flagship platforms include BIG-IP, rSeries appliances, and F5 Distributed Cloud Services.
The business operates across two principal commercial offerings: Products and Services. Products comprise application delivery controller hardware systems and software licenses, which generated $1,508.64M or 48.9% of FY2025 net revenue. Services comprise recurring maintenance contracts, professional consulting, and technical support agreements, which generated $1,579.43M or 51.1% of FY2025 net revenue. Customers primarily encompass enterprise organizations across financial services, telecommunications, healthcare, technology, and government sectors.
A severe compound shock assumes an immediate deceleration in systems hardware shipments following the calendar year-end iSeries end-of-support deadline, coinciding with unhedged memory component inflation that drives FY2027 gross margin below 79.0%,. Under this scenario, top-line revenue growth contracts by 5 percentage points over five years and operating margins compress by 300 basis points below baseline. Operating cash flow conversion would fall from historical levels of $949.67M to under $700M, restricting share repurchase capacity below the guided 50% free cash flow threshold. Valuation multiples would de-rate sharply from the current 24.63x forward P/E toward peer median levels of 16.74x, precipitating a total intrinsic value decline toward the lower boundary of $232.82.
F5 Inc. (FFIV) maintains a defensible Narrow economic moat anchored by deep structural customer switching costs in enterprise application delivery and security networking. The company generated $3,088.07M in consolidated revenue in FY2025, split evenly between product sales of $1,508.64M (48.9%) and recurring service revenue of $1,579.43M (51.1%). By positioning its flagship BIG-IP software and rSeries hardware appliances directly within the enterprise traffic data path, F5 controls essential application routing, SSL/TLS decryption perimeters, and API security policies for multinational enterprises.
The foundation of F5's competitive moat rests on high switching costs. Decades of enterprise customizations—particularly proprietary iRules scripts and bespoke security automation—mean that replacing an existing F5 deployment requires re-architecting complex networking topologies and retraining network operations teams, introducing unacceptable risks of application downtime and security vulnerabilities. This stickiness is reinforced by the ongoing migration from legacy iSeries hardware to modern rSeries systems, where enterprise customers upgrade their physical infrastructure to accommodate higher throughput requirements driven by private AI model inferencing and digital sovereignty mandates,.
F5's economic profit generation confirms the presence of an , with of 20.17% comfortably surpassing its 9.82% and generating $765.95M in and $906.41M in in FY2025. However, the is constrained to a Narrow rating with a 10-year horizon because modern cloud-native architectures frequently adopt lightweight, open-source ingress controllers and hyperscaler-native load balancers for greenfield cloud workloads, preventing F5 from establishing an insurmountable Wide moat.
The highlighted cell is Fair value when every assumption sits at its base level ($294.37). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $872.4M after modeled reinvestment of $86.3M, with terminal value at 76.1% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to , reinvestment, or resets materially.
A beat surpassing Q4 revenue guidance ($870M-$890M) and EPS guidance ($4.14-$4.26) accompanied by gross margin resilience above guided ranges would demonstrate higher on rSeries hardware and accelerated software adoption, justifying an upgrade to Reduce while monitoring .
Technology infrastructure industry capex-to-depreciation stands elevated at 2.45x, alongside an industry capex-to-revenue benchmark of 17.8%. F5 operates with an asset-light model, recording FY2025 capex of $43.26M, or 1.4% of revenue,.6
In a bull cycle, private AI cluster deployments and data sovereignty regulations drive sustained enterprise demand for dedicated application delivery controllers. Enterprises deploying high-performance inferencing fabrics require high-throughput rSeries appliances with custom hardware acceleration, lifting systems revenue growth into double digits,. High-margin software subscriptions and API security modules attach to physical appliances, driving operating margins toward 36%.
Under our Sell rating, zero portfolio allocation is warranted. F5 trades at $461.66, representing a 56.8% premium and -36.2% implied return relative to composite intrinsic fair value of $294.37. Capital should be preserved by exiting long exposure.3
Risk management focuses on capital preservation and mitigating severe multiple contraction risk. F5 trades at 24.63x forward P/E while peer median forward multiples stand at 16.74x. Any top-line deceleration following the iSeries hardware end-of-support deadline at calendar year-end poses sharp downside repricing risk. Portfolio exposure should be liquidated in disciplined tranches into current strength.
Trading at 24.63x forward earnings against a peer median of 16.74x, F5 offers deeply unfavorable risk-adjusted return skew with limited re-rating catalysts once the hardware refresh concludes.34
The stock trades at a 56.8% premium to intrinsic DCF fair value ($294.37). Market-implied growth of 15.42% exceeds historical compounder rates and leaves zero margin of safety against component cost shocks.4
While raised FY2026 guidance provides near-term momentum, entering FY2027 with guided degradation to 80%-82% creates immediate earnings revision and risk.
We recommend a Sell rating on F5 Inc. with an intrinsic Fair value of $294.37, representing a -36.2% implied return from the October 8, 2026 share price of $461.66,. The stock trades at a 56.8% premium to intrinsic value, driven by peak cyclical enthusiasm for hardware refreshes that ignores approaching FY2027 gross margin compression.3
Investors should capitalize on current liquidity to systematically reduce exposure ahead of the calendar year-end expiration of legacy iSeries support and approaching memory cost inflation. Slower growth and margin normalization will catalyze forward multiple compression toward peer medians.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Geographically, the United States represents the largest individual market, generating $1,631.18M (52.8%) of FY2025 revenue, within the broader Americas region at $1,724.07M, while EMEA generated $827.17M (26.8%) and Asia Pacific generated $536.84M (17.4%). F5 distributes products primarily through a two-tier wholesale distribution network where two primary distributors, Customer A and Customer B, accounted for 15.8% and 17.5% of FY2025 revenue, respectively.
Enterprise customers delay secondary hardware refresh waves while offloading basic load balancing to hyperscaler tools. Concurrently, severe memory inflation breaches the gross margin floor, compressing operating profitability and cash flow generation, which triggers a downward re-rating of the forward valuation multiple toward technology infrastructure peer norms.
Management guided FY2027 non-GAAP gross margin lower to 80%-82% citing dynamic DRAM and storage component procurement pricing, noting that favorable vendor delivery pricing in Q3 and Q4 was temporary. Escalating component costs breaching the 79% gross margin floor would compress hardware margins and reduce operating margin by 3 percentage points across the forecast horizon.4
Consolidated growth is currently propelled by a finite legacy iSeries hardware replacement cycle expiring at calendar year-end, while software revenue expands at a modest mid-single-digit rate and SaaS/managed services historically faced transition friction. A post-refresh air pocket in systems shipments combined with enterprise migration to native hyperscaler tools would drop consolidated revenue growth below 2.5% YoY.4
F5 trades at a forward P/E of 24.63x against a technology infrastructure peer median forward P/E of 16.74x (CPAY at 12.76x, GDDY at 8.82x). Deceleration in top-line growth following the conclusion of the iSeries migration would trigger an aggressive multiple compression toward 15.0x, driving sharp equity re-rating.3
The five developments that would weaken our investment case.
Breaching 80.0% indicates that escalating memory and storage component costs have overwhelmed pricing power, eroding gross profit and depressing operating margin below the normalized 34.0% projection,.
Current:83.5% - 84.0% non-GAAP gross margin guided for FY2026
Alert if< 80.0% non-GAAP gross margin in any reported quarter of FY2027
Deceleration below 3.0% confirms that systems hardware replacement momentum has exhausted following the calendar year-end iSeries support deadline, with cloud-native substitution impeding software expansion and impairing terminal growth,.
Current:9.0% - 10.0% full-year revenue growth guided for FY2026
Alert if< 3.0% YoY revenue growth in FY2027
A collapse below 22.0% breaches historical operating profitability (24.8% in FY2025), indicating severe operational deleverage or inability to pass through cost inflation, which invalidates the normalized 35.0% operating margin thesis.
Current:34.5% - 35.5% non-GAAP operating margin guided for FY2026
Alert if< 22.0% operating margin in FY2027
A structural disruption or material loss of volume through Customer A or Customer B would impair two-tier channel fulfillment across enterprise markets, stalling working capital cash collections and requiring a complete re-underwriting of distribution reach.
Current:Customer A at 15.8% and Customer B at 17.5% of FY2025 revenue,
Alert if> 10.0% revenue loss from either primary distributor
Deceleration of software revenue growth below 3.0% demonstrates that enterprise customers are adopting cloud-native load balancers or open-source API proxies instead of F5 virtual editions and SaaS solutions, truncating recurring subscription growth.
Current:Mid-single-digit software revenue growth guided for FY2026
Alert if< 3.0% YoY software revenue growth in FY2027
F5 generates robust economic profit, evidenced by a return on invested capital of 20.17% that comfortably exceeds its 9.82% weighted average cost of capital and 9.87% cost of equity. In FY2025, operating income reached $765.95M on revenue of $3,088.07M, delivering an operating margin of 24.8% and free cash flow of $906.41M on minimal capex of $43.26M. This capital efficiency produces positive economic spread across enterprise IT cycles.256
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and at , then adjust for signed per current share.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Solve for the growth rate that makes the model value equal the report-date share price.
The modal path reflects steady execution through the remainder of the iSeries to rSeries transition wave, balanced by mid-single-digit software growth and recurring maintenance support. Dynamic component pricing compresses FY2027 gross margin into the guided band before software mix and opex discipline restore normalized operating profitability.
Enterprise adoption of high-performance rSeries appliances accelerates ahead of schedule to support private AI inferencing clusters and digital sovereignty migrations, driving systems revenue in the mid-teens and pulling through software subscription attachments. Operating leverage expands operating margins and sustained free cash flow funds active buybacks.
Delivering within guided ranges confirms steady execution through the closing quarter of FY2026 but leaves guided FY2027 gross margin headwinds (80%-82%) and multiple compression risks intact, keeping the substantial market price premium unresolved.
A quarterly miss would signal an abrupt stall in hardware refresh momentum ahead of the calendar year-end iSeries expiration alongside severe memory cost inflation, precipitating rapid multiple contraction toward peer median forward P/E levels of 16.74x.
F5 demonstrates high earnings quality characterized by exceptional cash conversion and transparent revenue recognition. In FY2025, GAAP net income of $692.38M converted into $949.67M of operating cash flow, representing a conversion rate of 137.2%, and $906.41M of free cash flow. Operating cash generation is supported by upfront billing upon product shipment and deferred subscription revenue amortization from multi-year enterprise agreements. Capital expenditure remains negligible at $43.26M (1.4% of revenue), leaving reported earnings clean and free of aggressive capitalization practices.456
Consensus estimate revisions have stabilized following management's upward revision of full-year FY2026 revenue growth to 9%-10%. Post-earnings consensus estimates for FY2027 diluted EPS have held steady at $18.08 across 13 contributing analysts between October 5 and October 8, 2026, while FY2027 consensus revenue has remained unchanged at $3,642.58M across 11 contributors. Estimate momentum reflects market consensus pricing in management's near-term guidance while awaiting clarity on FY2027 gross margin normalization.14
Severe memory and storage component inflation threatens to breach the 80% gross margin floor, directly compressing operating margin and cash flow.4
Software and Distributed Cloud adoption must accelerate to high single digits to offset eventual hardware maturation and defend long-term platform gross margins.4
Two-tier wholesale aggregation requires consistent inventory sell-through to prevent channel inventory destocking and working capital delays.4
With no dividend paid, disciplined share repurchases retiring diluted share count (56,627,182 shares outstanding) represent the sole driver of per-share compounding.3
| $2.70B |
| $2.81B |
| $2.82B |
| $3.09B |
| — |
| +4.6% |
| Gross profit | $2.16B | $2.22B | $2.26B | $2.51B | — | +5.3% |
| Operating income | $403.8M | $472.6M | $658.6M | $765.9M | — | +23.8% |
| Net income | $322.2M | $394.9M | $566.8M | $692.4M | — | +29.0% |
| EPS (diluted) | $5.27 | $6.55 | $9.55 | $11.80 | $12.21 | +23.4% |
| EBITDA | $527.3M | $650.7M | $774.2M | $883.8M | — | +18.8% |
| R&D | $543.4M | $540.3M | $490.1M | $539.8M | — | -0.2% |
| SG&A | $274.6M | $263.4M | $268.8M | $322.3M | — | +5.5% |
F5 exhibits outstanding cash flow dynamics driven by its negative net working capital cycle and asset-light operations. In FY2025, GAAP net income of $692.38M converted into $949.67M of operating cash flow, achieving a cash conversion ratio of 137.2%. Free cash flow reached $906.41M, equivalent to 29.4% of consolidated revenue ($3,088.07M). Cash generation is propelled by customer prepayments on multi-year software subscriptions and service contracts, with roughly two-thirds of flexible consumption bookings recognized upfront and one-third deferred. Maintenance capital expenditures represent just 85% of total capex ($36.77M of $43.26M), generating owner earnings of $748.01M ($13.21 per share).456
Capital allocation is highly disciplined and focused on direct shareholder capital return via share repurchases. F5 does not pay a cash dividend, instead committing to return at least 50% of annual free cash flow to shareholders. In FY2025, operating cash flow of $949.67M supported $906.41M in free cash flow after minimal capital expenditures of $43.26M. Share repurchases have reduced shares outstanding to 56,627,182 from 58,684,000 diluted average shares in FY2025. The balance sheet remains pristine, with $1,344.27M in cash and cash equivalents against total debt of $252.38M, yielding a net cash position of $851.73M and an equity weight of 99.04%.
F5 exhibits an improving ROIC trajectory as operating profitability expands toward 35.0% in FY2026 on a disciplined, asset-light invested capital base. The substantial spread between ROIC and cost of capital demonstrates strong economic value creation, supported by software subscription growth and sticky recurring maintenance services.
ROIC of 20.17% comfortably exceeds WACC of 9.82% and cost of equity of 9.87%, generating an excess economic return spread of 1,035 basis points.
In FY2025, F5 generated $906.41M in free cash flow and $949.67M in operating cash flow on capital expenditures of just $43.26M, representing 1.4% of revenue ($3,088.07M).
Minimal reinvestment requirements allow F5 to convert over 95% of operating cash flow into free cash flow, fully funding its share repurchase commitment without requiring debt financing.
Operating income reached $765.95M in FY2025 (24.8% margin), with management guiding FY2026 non-GAAP operating margin to 34.5%-35.5% and Q4 opex bounded between $430M and $442M.
Operating leverage from double-digit systems revenue growth and software expansion expands operating margins by approximately 1,000 basis points from FY2025 GAAP levels, mitigating near-term memory cost headwinds.
Cash and cash equivalents totaled $1,344.27M against total debt of $252.38M, yielding net cash of $851.73M and a debt weight of only 0.96%.
A virtually unlevered capital structure insulates equity from debt service burdens and provides total flexibility to absorb transient supply chain or gross margin shocks.
| Revenue | $865,077,000 |
|---|---|
| Cost of revenue | $153,564,000 |
| Gross profit | $711,513,000 |
| Operating expenses | $498,246,000 |
| Operating income | $213,267,000 |
| Non-operating items and tax | -$5,059,000 |
| Net income | $208,208,000 |
| Total assets | $6,319,492,000 |
|---|---|
| Cash | $1,344,273,000 |
| Current assets | $2,518,701,000 |
| Total liabilities | $2,727,493,000 |
| Current liabilities | $1,612,581,000 |
| Shareholders’ equity | $3,591,999,000 |
| Net income | $692,380,000 |
|---|---|
| Operating inflow | $1,016,270,000 |
| Depreciation and amortization | $92,399,000 |
| Stock-based compensation | $231,491,000 |
| Operating cash flow | $949,666,000 |
| Operating outflow | $66,604,000 |
| Cash available | $2,030,674,000 |
| Beginning cash | $1,078,340,000 |
| Exchange-rate effect | $2,668,000 |
| Investing outflow | $219,491,000 |
| Capex | $43,260,000 |
| Other investing activities | $176,231,000 |
| Financing outflow | $464,815,000 |
| Ending cash | $1,346,368,000 |
| Investing cash flow | -$219,491,000 |
| Financing cash flow | -$464,815,000 |
Point-in-time financial data used in the 2026-10-08 analysis.
| Period | Revenue | EBITDA | Net income | Operating cash flow | Free cash flow | Capex | Depreciation and amortization | Stock-based compensation | Share repurchases | Dividends paid | Net debt issuance | Investing cash flow | Financing cash flow | Beginning cash | Ending cash | Cash and investments | Total debt | Operating margin | ROIC | WACC | ROIC − WACC spread |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2017-09-30 | $2.1B | $638.2M | $420.8M | $740.3M | $701.6M | $38.7M | $61.1M | $175.3M | $600.1M | $0 | — | -$32.2M | -$546M | $515.7M | $674.5M | $1B | — | 27.0% | — | — | — |
| 2018-09-30 | $2.2B | $668.8M | $453.7M | $761.1M | $707.6M | $53.5M | $59.5M | $157.9M | $600.1M | $0 | — | -$456M | -$551.3M | $674.5M | $425.9M | $1B | — | 27.3% | — | — | — |
| 2019-09-30 | $2.2B | $587M | $427.7M | $747.8M | $644.3M | $103.5M | $68.5M | $162.9M | $201M | — | — | -$414.6M | -$155.4M | $425.9M | $602.3M | $972.3M | — | 23.1% | — | — | — |
| 2020-09-30 | $2.4B | $495.9M | $307.4M | $660.9M | $601M | $59.9M | $95.9M | $201.9M | $100M | $52.8M | — | -$747M | $337.2M | $602.3M | $852.8M | $1.2B | $1.1B | 16.7% | — | 4.0% | — |
| 2021-09-30 | $2.6B | $502.4M | $331.2M | $645.2M | $614.5M | $30.7M | $115.4M | $243.3M | $500M | $65.8M | — | -$445.3M | -$468.3M | $852.8M | $584.3M | $910.6M | $1B | 15.1% | — | 5.3% | — |
| 2022-09-30 | $2.7B | $527.3M | $322.2M | $442.6M | $409M | $33.6M | $115.6M | $249.2M | $500M | — | -$20M | $218.1M | -$476.5M | $584.3M | $762.2M | $884.6M | $937M | 15.0% | — | 7.8% | — |
| 2023-09-30 | $2.8B | $650.7M | $394.9M | $653.4M | $599.2M | $54.2M | $112.7M | $236.7M | $350M | $60M | -$350M | $36.4M | -$653.3M | $762.2M | $800.8M | $803.3M | $520.6M | 16.8% | — | 8.8% | — |
| 2024-09-30 | $2.8B | $774.2M | $566.8M | $792.4M | $762M | $30.4M | $107M | $219.1M | $500.6M | — | $0 | -$59.2M | -$457M | $800.8M | $1.1B | $1.1B | $465.3M | 23.4% | — | 8.1% | — |
| 2025-09-30 | $3.1B | $883.8M | $692.4M | $949.7M | $906.4M | $43.3M | $92.4M | $231.5M | $502.1M | — | $0 | -$219.5M | -$464.8M | $1.1B | $1.3B | $1.3B | $492.5M | 24.8% | — | 9.2% | — |
F5 Inc. (FFIV) trades at 24.6x forward earnings against a peer median of 16.7x. Its EV/EBITDA of 27.2x compares with a peer median of 16.9x. The comparison uses 4 peers: Corpay Inc., VeriSign Inc., NetApp Inc. and GoDaddy Inc., as of 2026-10-08.
F5 is strategically positioned as an essential networking and security gateway bridging traditional on-premises data centers, private cloud sovereign clusters, and public multi-cloud environments. By offering hardware acceleration (rSeries), software virtual editions (BIG-IP), and SaaS solutions (Distributed Cloud), F5 captures traffic management and API security budgets across diverse enterprise IT architectures without being tethered to a single cloud provider,.4
| Action |
|---|
| Why |
|---|
| $294.37 | Initial fundamental re-assessment zone | Composite intrinsic fair value midpoint where explicit 5-year cash flows and normalized 35.0% operating margins reconcile. |
| $250.98 | Conservative accumulation threshold | Midpoint of owner earnings model reflecting normalized earnings power after adjusting for maintenance capital expenditures,. |
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Discounted forecast-period cash flows ($65.78) plus discounted terminal value ($209) minus signed net debt per current share (-$15.04) equals the $290 lens value shown above. Negative net debt is net cash, so subtracting it raises value.
| VeriSign Inc. |
| $26.9B |
| 26.9x |
| 15.8x |
| 23.5x |
| — |
| 68.2% |
| NTAP | NetApp Inc. | $45.4B | 20.7x | 6.1x | 21.6x | 114.8% | 26.7% |
| GDDY | GoDaddy Inc. | $12.3B | 8.8x | 2.4x | 12.0x | 398.2% | 24.7% |
