Valuation F5, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 15:22:30 2026-07-16 EDT			5-day change	1st Jan Change
512.00 ^BRL	-5.22%		-.--%	+42.16%

09-09	F5, Inc. Presents at Goldman Sachs Communacopia + Technology Conference 2026, Sep-09-2026 10:10 AM
09-09	F5, Inc. Announces Availability of F5 Workforce Ai Security Within F5 Ai Security Platform	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,989	8,620	9,557	12,834	18,566	23,302	-	-
Change	-	-28.1%	10.86%	34.3%	44.66%	25.5%	-	-
Enterprise Value (EV) ¹	11,447	7,736	8,753	11,371	17,222	21,517	20,898	20,169
Change	-	-32.42%	13.15%	29.9%	51.46%	24.94%	-2.88%	-3.49%
P/E	37.2x	27.5x	24.6x	23.1x	27.4x	32.9x	29.9x	25.6x
PBR	5.11x	3.51x	3.47x	4.17x	5.23x	5.83x	5.01x	4.25x
PEG	-	-20.98x	1x	0.5x	1.2x	5.43x	3x	1.5x
Capitalization / Revenue	4.6x	3.2x	3.4x	4.56x	6.01x	6.89x	6.4x	5.92x
EV / Revenue	4.39x	2.87x	3.11x	4.04x	5.58x	6.36x	5.74x	5.12x
EV / EBITDA	12.2x	8.65x	9.1x	10.8x	14.6x	16.8x	15.4x	13.4x
EV / EBIT	13.9x	9.94x	10.3x	12x	15.9x	18.1x	16.9x	14.7x
EV / FCF	18.6x	18.9x	14.6x	14.9x	19x	21.5x	19.5x	17x
FCF Yield	5.37%	5.29%	6.85%	6.7%	5.26%	4.65%	5.13%	5.88%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	5.34	5.27	6.55	9.55	11.8	12.52	13.77	16.08
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,605	2,696	2,813	2,816	3,088	3,384	3,643	3,935
EBITDA ¹	937.6	893.9	962.4	1,053	1,179	1,282	1,355	1,502
EBIT ¹	822.2	778.3	849.7	945.5	1,086	1,191	1,239	1,373
Net income ¹	331.2	322.2	394.9	566.8	692.4	728.1	797	921.5
Net Debt ¹	-541.6	-884.6	-803.3	-1,464	-1,344	-1,784	-2,403	-3,133
Reference price ²	198.78	144.73	161.14	220.20	323.19	411.49	411.49	411.49
Nbr of stocks (in thousands)	60,312	59,562	59,306	58,284	57,447	56,627	-	-
Announcement Date	10/26/21	10/25/22	10/24/23	10/28/24	10/27/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IBM	23.89x	3.87x	13.52x	2.78%	235B
SNOWFLAKE INC.	-129x	17.99x	99.72x	-.--%	117B
ACCENTURE PLC	13.66x	1.51x	7.91x	3.51%	119B
TATA CONSULTANCY SERVICES LTD.	14.25x	2.6x	9.8x	5.77%	83.08B
RELX PLC	19.32x	5.13x	12.59x	2.94%	61.29B
INFOSYS LIMITED	13.6x	1.96x	8.33x	5.73%	43.84B
FUJITSU LIMITED	21.07x	1.72x	10.72x	1.39%	45.18B
NEC CORPORATION	19.99x	1.5x	9.62x	0.95%	41.61B
HCL TECHNOLOGIES LIMITED	16.65x	2.09x	9.91x	5.25%	34.05B
Average	1.49x	4.26x	20.24x	3.15%	86.69B
Weighted average by Cap.	-3.28x	5.16x	24.32x	2.9%