F5, Inc. - Revision history

>P.M. Jorgan: /* Sensitivity Analysis */

2023-08-25T11:39:05Z

Sensitivity Analysis

@@ Line 324: / Line 324: @@
 === Sensitivity Analysis ===
 [[File:Sens.png|center|thumb|614x614px]]
 __INDEX__

>P.M. Jorgan: /* Implied Share Price and investment suggestion */

2023-08-25T11:37:16Z

Implied Share Price and investment suggestion

@@ Line 288: / Line 288: @@
 === Implied Share Price and investment suggestion ===
 [[File:Imp.png|center|thumb|444x444px]]
 === Sensitivity Analysis ===
 [[File:Sens.png|center|thumb|614x614px]]
 __INDEX__

>P.M. Jorgan: /* WACC & Growth Rate */

2023-08-25T11:36:21Z

WACC & Growth Rate

@@ Line 252: / Line 252: @@
 === WACC & Growth Rate ===
 [[File:Wacc n growth.png|center|thumb|394x394px]]
 === Calculation of Enterprise Value ===

>P.M. Jorgan: /* Forecasted FCF */

2023-08-25T11:35:23Z

Forecasted FCF

← Older revision		Revision as of 12:35, 25 August 2023
Line 129:		Line 129:
	\|FY2027		\|FY2027
	\|-		\|-
	\|~~12 Months Ending~~		\|
	\|FORECAST		\|FORECAST
	\|FORECAST		\|FORECAST

>P.M. Jorgan: /* Forecasted FCF */

2023-08-25T11:35:06Z

Forecasted FCF

← Older revision		Revision as of 12:35, 25 August 2023
Line 120:		Line 120:

	=== Forecasted FCF ===		=== Forecasted FCF ===
			{\| class="wikitable"
			\|+
			\|In Millions of USD except Per Share
			\|FY2023
			\|FY2024
			\|FY2025
			\|FY2026
			\|FY2027
			\|-
			\|12 Months Ending
			\|FORECAST
			\|FORECAST
			\|FORECAST
			\|FORECAST
			\|FORECAST
			\|-
			\|Revenue
			\| 2,858
			\| 3,029
			\| 3,211
			\| 3,403
			\| 3,608
			\|-
			\|%YoY Growth
			\|
			\|
			\|
			\|
			\|
			\|-
			\| - COGS
			\| 498
			\| 528
			\| 560
			\| 594
			\| 629
			\|-
			\|% revenue
			\|
			\|
			\|
			\|
			\|
			\|-
			\|Gross Profit
			\| 2,359
			\| 2,501
			\| 2,651
			\| 2,810
			\| 2,978
			\|-
			\| - Operating Expenses
			\| 1,764
			\| 1,853
			\| 1,945
			\| 2,043
			\| 2,145
			\|-
			\|%YoY Growth
			\|
			\|
			\|
			\|
			\|
			\|-
			\|Operating Income (Loss)
			\| 595
			\| 648
			\| 706
			\| 767
			\| 834
			\|-
			\| - Income Tax Expense (Benefit)
			\| 54
			\| 46
			\| 39
			\| 45
			\| 51
			\|-
			\|%YoY Growth
			\|
			\|
			\|
			\|
			\|
			\|-
			\|Net Income
			\| 541
			\| 602
			\| 667
			\| 723
			\| 782
			\|-
			\| + D&A
			\| 99
			\| 105
			\| 111
			\| 118
			\| 125
			\|-
			\|% COGS
			\|
			\|
			\|
			\|
			\|
			\|-
			\| - CapEx
			\| - 70
			\| - 74
			\| - 78
			\| - 83
			\| - 88
			\|-
			\|% revenue
			\|
			\|
			\|
			\|
			\|
			\|-
			\| - Change in NWC
			\| - 16
			\| - 16
			\| - 16
			\| - 16
			\| - 16
			\|}
	[[File:Fina.png\|center\|thumb\|757x757px]]		[[File:Fina.png\|center\|thumb\|757x757px]]

>P.M. Jorgan: /* Historical Data */

2023-08-25T11:33:32Z

Historical Data

@@ Line 6: / Line 6: @@
 === Historical Data ===
-years of historical data has been taken to identify historical trends and potential future growth.[[File:Financial.png|center|thumb|752x752px]]
+years of historical data has been taken to identify historical trends and potential future growth.
 === Forecasted FCF ===

>P.M. Jorgan: /* Historical Data */

2023-08-25T11:16:23Z

Historical Data

← Older revision		Revision as of 12:16, 25 August 2023
Line 6:		Line 6:

	=== Historical Data ===		=== Historical Data ===
	[[File:Financial.png\|center\|thumb\|752x752px]]		7 years of historical data has been taken to identify historical trends and potential future growth.[[File:Financial.png\|center\|thumb\|752x752px]]

	=== Forecasted FCF ===		=== Forecasted FCF ===

>P.M. Jorgan: /* Implied Share Price and investment suggestion */

2023-08-25T11:15:15Z

Implied Share Price and investment suggestion

← Older revision		Revision as of 12:15, 25 August 2023
Line 19:		Line 19:
	=== Implied Share Price and investment suggestion ===		=== Implied Share Price and investment suggestion ===
	[[File:Imp.png\|center\|thumb\|444x444px]]		[[File:Imp.png\|center\|thumb\|444x444px]]

			=== Sensitivity Analysis ===
			[[File:Sens.png\|center\|thumb\|614x614px]]
	__INDEX__		__INDEX__

>P.M. Jorgan: /* Summary */

2023-08-25T11:01:51Z

Summary

← Older revision		Revision as of 12:01, 25 August 2023
Line 3:		Line 3:
	F5, Inc. provides multi-cloud application security and delivery solutions for the security, performance, and availability of network applications, servers, and storage systems. The company's multi-cloud application security and delivery solutions enable its customers to develop, deploy, operate, secure, and govern applications in any architecture, from on-premises to the public cloud. It offers application security and delivery products, including BIG-IP appliances and VIPRION chassis and related software modules and software-only Virtual Editions; Local Traffic Manager and DNS Services; Advanced Firewall Manager and Policy Enforcement Manager that leverage the unique performance characteristics of its hardware and software architecture; Application Security Manager and Access Policy Manager; NGINX Plus and NGINX Controller; Shape Defense and Enterprise Defense; Secure Web Gateway, and Silverline DDoS and Application security offerings; and online fraud and abuse prevention solutions. The company also provides a range of professional services, including consulting, training, installation, maintenance, and other technical support services. F5, Inc. sells its products to large enterprise businesses, public sector institutions, governments, and service providers through distributors, value-added resellers, managed service providers, and systems integrators in the Americas, Europe, the Middle East, Africa, and the Asia Pacific region. It has partnerships with public cloud providers, such as Amazon Web Services, Microsoft Azure, and Google Cloud Platform. The company was formerly known as F5 Networks, Inc. and changed its name to F5, Inc. in November 2021. F5, Inc. was incorporated in 1996 and is headquartered in Seattle, Washington.		F5, Inc. provides multi-cloud application security and delivery solutions for the security, performance, and availability of network applications, servers, and storage systems. The company's multi-cloud application security and delivery solutions enable its customers to develop, deploy, operate, secure, and govern applications in any architecture, from on-premises to the public cloud. It offers application security and delivery products, including BIG-IP appliances and VIPRION chassis and related software modules and software-only Virtual Editions; Local Traffic Manager and DNS Services; Advanced Firewall Manager and Policy Enforcement Manager that leverage the unique performance characteristics of its hardware and software architecture; Application Security Manager and Access Policy Manager; NGINX Plus and NGINX Controller; Shape Defense and Enterprise Defense; Secure Web Gateway, and Silverline DDoS and Application security offerings; and online fraud and abuse prevention solutions. The company also provides a range of professional services, including consulting, training, installation, maintenance, and other technical support services. F5, Inc. sells its products to large enterprise businesses, public sector institutions, governments, and service providers through distributors, value-added resellers, managed service providers, and systems integrators in the Americas, Europe, the Middle East, Africa, and the Asia Pacific region. It has partnerships with public cloud providers, such as Amazon Web Services, Microsoft Azure, and Google Cloud Platform. The company was formerly known as F5 Networks, Inc. and changed its name to F5, Inc. in November 2021. F5, Inc. was incorporated in 1996 and is headquartered in Seattle, Washington.

			== Financials ==

			=== Historical Data ===
			[[File:Financial.png\|center\|thumb\|752x752px]]

			=== Forecasted FCF ===
			[[File:Fina.png\|center\|thumb\|757x757px]]

			=== WACC & Growth Rate ===
			[[File:Wacc n growth.png\|center\|thumb\|394x394px]]

			=== Calculation of Enterprise Value ===
			[[File:Ev.png\|center\|thumb\|615x615px]]

			=== Implied Share Price and investment suggestion ===
			[[File:Imp.png\|center\|thumb\|444x444px]]
	__INDEX__		__INDEX__

95.149.241.133 at 22:33, 19 August 2022

2022-08-19T22:33:07Z

← Older revision		Revision as of 23:33, 19 August 2022
Line 2:		Line 2:

	F5, Inc. provides multi-cloud application security and delivery solutions for the security, performance, and availability of network applications, servers, and storage systems. The company's multi-cloud application security and delivery solutions enable its customers to develop, deploy, operate, secure, and govern applications in any architecture, from on-premises to the public cloud. It offers application security and delivery products, including BIG-IP appliances and VIPRION chassis and related software modules and software-only Virtual Editions; Local Traffic Manager and DNS Services; Advanced Firewall Manager and Policy Enforcement Manager that leverage the unique performance characteristics of its hardware and software architecture; Application Security Manager and Access Policy Manager; NGINX Plus and NGINX Controller; Shape Defense and Enterprise Defense; Secure Web Gateway, and Silverline DDoS and Application security offerings; and online fraud and abuse prevention solutions. The company also provides a range of professional services, including consulting, training, installation, maintenance, and other technical support services. F5, Inc. sells its products to large enterprise businesses, public sector institutions, governments, and service providers through distributors, value-added resellers, managed service providers, and systems integrators in the Americas, Europe, the Middle East, Africa, and the Asia Pacific region. It has partnerships with public cloud providers, such as Amazon Web Services, Microsoft Azure, and Google Cloud Platform. The company was formerly known as F5 Networks, Inc. and changed its name to F5, Inc. in November 2021. F5, Inc. was incorporated in 1996 and is headquartered in Seattle, Washington.		F5, Inc. provides multi-cloud application security and delivery solutions for the security, performance, and availability of network applications, servers, and storage systems. The company's multi-cloud application security and delivery solutions enable its customers to develop, deploy, operate, secure, and govern applications in any architecture, from on-premises to the public cloud. It offers application security and delivery products, including BIG-IP appliances and VIPRION chassis and related software modules and software-only Virtual Editions; Local Traffic Manager and DNS Services; Advanced Firewall Manager and Policy Enforcement Manager that leverage the unique performance characteristics of its hardware and software architecture; Application Security Manager and Access Policy Manager; NGINX Plus and NGINX Controller; Shape Defense and Enterprise Defense; Secure Web Gateway, and Silverline DDoS and Application security offerings; and online fraud and abuse prevention solutions. The company also provides a range of professional services, including consulting, training, installation, maintenance, and other technical support services. F5, Inc. sells its products to large enterprise businesses, public sector institutions, governments, and service providers through distributors, value-added resellers, managed service providers, and systems integrators in the Americas, Europe, the Middle East, Africa, and the Asia Pacific region. It has partnerships with public cloud providers, such as Amazon Web Services, Microsoft Azure, and Google Cloud Platform. The company was formerly known as F5 Networks, Inc. and changed its name to F5, Inc. in November 2021. F5, Inc. was incorporated in 1996 and is headquartered in Seattle, Washington.

			__INDEX__