|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 115.62 USD | +1.54% |
|
+27.76% | +44.72% |
| 05-12 | Fortinet to Further FortiAIGate Solution With Nvidia's AI Platforms, Software Technologies | MT |
| 05-12 | Fortinet deepens integration to uniquely secure enterprise AI at scale with Nvidia | RE |
Company Valuation: Fortinet, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 58,762 | 38,195 | 44,946 | 72,414 | 59,053 | 83,427 | - | - |
| Change | - | -35% | 17.68% | 61.12% | -18.45% | 41.27% | - | - |
| Enterprise Value (EV) 1 | 57,199 | 36,928 | 43,498 | 69,342 | 56,467 | 78,692 | 76,146 | 72,248 |
| Change | - | -35.44% | 17.79% | 59.42% | -18.57% | 39.36% | -3.24% | -5.12% |
| P/E ratio | 99x | 46.1x | 40.1x | 41.8x | 32.8x | 41x | 37.7x | 32.6x |
| PBR | 76.8x | -137x | -98.4x | 48.8x | 49.1x | 34.7x | 17.5x | 11.5x |
| PEG | - | 1x | 1.1x | 0.8x | 4.63x | 2.8x | 4.32x | 2.1x |
| Capitalization / Revenue | 17.6x | 8.65x | 8.47x | 12.2x | 8.68x | 10.7x | 9.67x | 8.76x |
| EV / Revenue | 17.1x | 8.36x | 8.2x | 11.6x | 8.3x | 10.1x | 8.82x | 7.59x |
| EV / EBITDA | 59.6x | 28.1x | 26.8x | 31.4x | 22x | 27.7x | 24x | 19.8x |
| EV / EBIT | 65.3x | 30.6x | 28.9x | 33.3x | 23.4x | 29.1x | 25.3x | 21.6x |
| EV / FCF | 47.5x | 25.5x | 25.1x | 36.9x | 25.5x | 29.3x | 25.8x | 21.5x |
| FCF Yield | 2.1% | 3.92% | 3.98% | 2.71% | 3.92% | 3.42% | 3.87% | 4.65% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.726 | 1.06 | 1.46 | 2.26 | 2.42 | 2.776 | 3.019 | 3.492 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,342 | 4,417 | 5,305 | 5,956 | 6,800 | 7,811 | 8,629 | 9,518 |
| EBITDA 1 | 959.9 | 1,312 | 1,620 | 2,208 | 2,565 | 2,841 | 3,173 | 3,644 |
| EBIT 1 | 875.5 | 1,208 | 1,507 | 2,085 | 2,413 | 2,707 | 3,013 | 3,346 |
| Net income 1 | 606.8 | 857.3 | 1,148 | 1,745 | 1,853 | 2,054 | 2,268 | 2,581 |
| Net Debt 1 | -1,563 | -1,267 | -1,448 | -3,072 | -2,586 | -4,734 | -7,280 | -11,179 |
| Reference price 2 | 71.88 | 48.89 | 58.53 | 94.48 | 79.41 | 113.87 | 113.87 | 113.87 |
| Nbr of stocks (in thousands) | 817,499 | 781,236 | 767,910 | 766,453 | 743,648 | 732,648 | - | - |
| Announcement Date | 03/02/22 | 07/02/23 | 06/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.02x | 10.07x | 27.7x | -.--% | 83.43B | |
| 109.2x | 15.11x | 48.81x | -.--% | 175B | |
| -192.38x | 14.69x | 55.69x | -.--% | 20.64B | |
| 19.86x | 4.2x | 8.23x | 2.3% | 13.35B | |
| -39.37x | 7.28x | 423.63x | -.--% | 12.45B | |
| 14.97x | 3.21x | 7.81x | -.--% | 12.1B | |
| 92.14x | 5.17x | 77.08x | 0.25% | 8.1B | |
| -33.18x | 4.8x | 25.19x | -.--% | 6.59B | |
| 44.3x | 5.79x | 28.7x | - | 3.65B | |
| -24.42x | 3.55x | 118.34x | -.--% | 3.2B | |
| Average | 3.21x | 7.39x | 82.12x | 0.28% | 33.83B | |
| Weighted average by Cap. | 56.49x | 12.05x | 55.40x | 0.1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- FTNT Stock
- Valuation Fortinet, Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition