Pricing Log in Create free account
Friday 6 November 2026 Export GEN’s income statement to Excel — free account

Gen Digital Inc.

GEN Technology Software Infrastructure

Gen Digital Inc.’s revenue for fiscal 2026 (year ended March 2026) was $5.0 billion, up 27.1% from fiscal 2025.

Revenue
+12.2%
EPS
+118.9%
Free cash flow
+201.9%
Total debt
−6.72%

Quarter to September 2026, against a year earlier

30.55 0.34 −1.10%
Market cap
$18.2B
P/E
15.3×
Fwd P/E
16.9×
Dividend yield
1.64%
F-score
6/9
Altman Z
1.20
Beneish M
−1.75
Dividend safety
68/100
Overview Business Profile Earnings & Analysis
Financials
Income Statement Balance Sheet Cash Flow Metrics & Ratios
Segments Valuation Filings

Gen Digital Inc. (GEN) valuation and DCF model

What the price implies · reverse DCF

At $30.55 the price implies free cash flow after share-based pay growing 3.4% a year for ten years.

Free cash flow after share-based pay grew 3.7% a year over the last five years. The price asks for close to its five-year rate. The industry’s median company is priced for 20.5%.

In March 2018 the price assumed 22.9% a year; Gen Digital Inc. went on to grow free cash flow after share-based pay 27.1% a year to FY2026.

Price implies
3.4%
Last 5 years, reported
3.7%
Industry median implies
20.5%

The headline discounts the last twelve months’ free cash flow after share-based pay at 9.0% for ten years and grows it 2.5% a year after that, the same for every company, so the figure compares across the market (how a reverse DCF works).

The other way round · DCF
The price needs
3.4% a year for ten years
$30.55
today’s price
Its base case
3.7% a year for five years, then 2.2%
$29.56
3.2% below today’s price

Both are growth in free cash flow after share-based pay, discounted at 9.0%, with 2.5% a year after year ten.

Base case on its own ten-year record Gen Digital Inc.’s own growth, carried forward

Its assumptions

Powerpack lets you start from a scenario and type over any of them.

The base case’s inputs, which Powerpack lets you change
1 · Cash flow to equity
the four quarters to September 2026, from the 10-Q and 10-K filings, before share-based pay

Yearly growth in cash flow. It usually slows as the company matures.

Today’s price implies free cash flow after share-based pay growing 3.4% a year for ten years.

2 · Rates

Cost of equity is the yearly return shareholders require, typically 8–11%. Terminal growth is growth forever after year 10, usually near long-run inflation, 2–3%.

3 · Per share

Diluted shares outstanding. Net debt, under Advanced inputs, is taken off before dividing.

Advanced inputs
Free cash flow Revenue and margin
negative is net cash
new shares the cash flow does not pay for

Against Gen Digital Inc.’s own cost of capital: risk-free 4.3% + beta 1.24 × equity premium 4.5% = 9.9% cost of equity; weighted, 9.9%.

Use 9.9%
Equity value $18.05b ▼ below market cap $18.66b
Base case value per share $29.56 equity value ÷ 610.75m shares
Current price $30.55 market price per share
Below today’s price 3.2% downside at the base case’s assumptions

How we got there$11.72b 10 years of cash to equity+$13.86b terminal value−$7.53b net debt=$18.05b equity value÷610.75m shares=$29.56 per share

Valuation against its own history

Today’s multiple against its 5- and 10-year averages and the industry median (Software Infrastructure).

Multiple Current 5Y avg 10Y avg vs 10Y avg Industry median vs industry 10Y range
P/E 15.26× 16.70× 72.07× 79% below 24.43× 38% below
P/FCF 10.25× 10.44× 11.98× 14% below 17.94× 43% below
P/B 6.64× 5.94× 132.38× 95% below 2.88× 131% above
EV/EBITDA 9.62× 11.03× 16.37× 41% below 14.51× 34% below
EV/Sales 4.92× 5.29× 5.82× 15% below 2.91× 69% above
P/E P/FCF P/B EV/EBITDA EV/Sales
(2.22)×172.34×346.90×521.46×10Y avg 72.07×2018201920202021202220232024202520262026

GEN trades at 15.26× P/E, against a 10-year average of 72.07× (range 2.98×–579.75×). That is cheaper than 56% of the last 9 year-end readings; re-rating to the average implies $144.23 per share.

Every growth rate on this page is the business’s — its cash flow, FFO or dividend — never its share price’s. A discounted-cash-flow model is only as good as its assumptions. Figures from the 10-K and 10-Q filings. Not investment advice.