Relative Value

The Relative Value of one FFV stock under the Base Case scenario is hidden EUR. Compared to the current market price of 221 EUR, F5 Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

FFV Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
19
Median 3Y
4
Median 5Y
4.4
Industry
2.2
Forward
4.7
vs History
87
vs Industry
26
Median 3Y
25
Median 5Y
27
Industry
27.1
Forward
17
vs History
71
vs Industry
27
Median 3Y
16.8
Median 5Y
17.6
Industry
16.2
vs History
77
vs Industry
24
Median 3Y
19
Median 5Y
20.7
Industry
21.2
vs History
49
vs Industry
18
Median 3Y
3.8
Median 5Y
4.2
Industry
2.5
vs History
33
vs Industry
20
Median 3Y
3.7
Median 5Y
4
Industry
2.4
Forward
4.3
vs History
36
vs Industry
40
Median 3Y
4.6
Median 5Y
4.9
Industry
7.6
vs History
57
vs Industry
27
Median 3Y
15.2
Median 5Y
16.3
Industry
17.1
Forward
11.9
vs History
73
vs Industry
27
Median 3Y
18.6
Median 5Y
20.1
Industry
23.3
Forward
12.5
vs History
74
vs Industry
27
Median 3Y
15.4
Median 5Y
16.2
Industry
15.8
vs History
80
vs Industry
23
Median 3Y
16.4
Median 5Y
16.9
Industry
16.9
vs History
38
vs Industry
24
Median 3Y
2.3
Median 5Y
2.6
Industry
1.9

Multiples Across Competitors

FFV Competitors Multiples
F5 Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
F5 Inc
XMUN:FFV
15.1B EUR 4.9 21.9 15.6 17.4
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
307.5B USD 5.3 29.8 20 24.1
US
Arista Networks Inc
NYSE:ANET
164.4B USD 19.5 49 41.8 42.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
710.9B CNY 22 83.1 68.6 70.5
US
Motorola Solutions Inc
NYSE:MSI
62.8B USD 5.5 29.7 22.3 25.2
FI
Nokia Oyj
OMXH:NOKIA
29.9B EUR 1.5 32.2 14.6 27.8
US
Ubiquiti Inc
NYSE:UI
34.6B USD 12.5 43.6 36.2 37
US
Ciena Corp
NYSE:CIEN
33.9B USD 7.1 274.7 75.6 109.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
299.2B SEK 1.2 12.1 6.9 9.1
US
Lumentum Holdings Inc
NASDAQ:LITE
28.1B USD 15.2 249.5 202.5 -278.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
F5 Inc
XMUN:FFV
Average EV/EBITDA: 33 138.5
15.6
13%
1.2
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
20
19%
1.1
US
Arista Networks Inc
NYSE:ANET
41.8
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
68.6
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
22.3
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
14.6
N/A N/A
US
Ubiquiti Inc
NYSE:UI
36.2
7%
5.2
US
Ciena Corp
NYSE:CIEN
75.6
38%
2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.9
5%
1.4
US
Lumentum Holdings Inc
NASDAQ:LITE
202.5
159%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
F5 Inc
XMUN:FFV
Average EV/EBIT: 40.4
17.4
15%
1.2
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.1
23%
1
US
Arista Networks Inc
NYSE:ANET
42.6
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
70.5
87%
0.8
US
Motorola Solutions Inc
NYSE:MSI
25.2
15%
1.7
FI
Nokia Oyj
OMXH:NOKIA
27.8
N/A N/A
US
Ubiquiti Inc
NYSE:UI
37
7%
5.3
US
Ciena Corp
NYSE:CIEN
109.7
48%
2.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.1
10%
0.9
US
Lumentum Holdings Inc
NASDAQ:LITE
Negative Multiple: -278.6 N/A N/A