|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 355.14 USD | +0.64% |
|
+10.75% | +92.75% |
| 04:57pm | Tigress Financial Adjusts Palo Alto Networks Price Target to $430 From $265 | MT |
| 07-13 | Citigroup Adjusts Price Target on Palo Alto Networks to $400 From $340, Maintains Buy Rating | MT |
Company Valuation: Palo Alto Networks, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 38,864 | 49,728 | 76,451 | 105,148 | 115,954 | 287,605 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 148.03% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 113,050 | 283,901 | 279,749 | 274,065 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 151.13% | -1.46% | -2.03% |
| P/E | -77x | -184x | 195x | 44.6x | 109x | 260x | 181x | 154x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 9.54x | 8.8x | 7.87x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | -17.3x | 4.2x | 9x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 25.2x | 20.8x | 18.3x |
| EV / Revenue | 9.21x | 8.86x | 10.6x | 12.4x | 12.3x | 24.9x | 20.3x | 17.5x |
| EV / EBITDA | 36.9x | 36.8x | 37.5x | 40.2x | 37.7x | 77.2x | 61.1x | 52.9x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 85.4x | 68.2x | 56.6x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 67.7x | 53.4x | 42.9x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 1.48% | 1.87% | 2.33% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.8633 | -0.4517 | 0.64 | 3.64 | 1.6 | 1.36 | 1.951 | 2.286 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,256 | 5,502 | 6,893 | 8,028 | 9,222 | 11,423 | 13,796 | 15,677 |
| EBITDA 1 | 1,063 | 1,325 | 1,949 | 2,473 | 2,995 | 3,679 | 4,578 | 5,177 |
| EBIT 1 | 947.6 | 1,047 | 1,667 | 2,190 | 2,652 | 3,325 | 4,104 | 4,845 |
| Net income 1 | -498.9 | -267 | 439.7 | 2,578 | 1,134 | 910.4 | 1,531 | 1,655 |
| Net Debt 1 | 324.9 | -1,010 | -3,446 | -5,788 | -2,903 | -3,705 | -7,856 | -13,541 |
| Reference price 2 | 66.51 | 83.18 | 124.98 | 162.36 | 173.60 | 352.89 | 352.89 | 352.89 |
| Nbr of stocks (in thousands) | 584,345 | 597,812 | 611,710 | 647,600 | 667,936 | 815,000 | - | - |
| Announcement Date | 23/08/21 | 22/08/22 | 18/08/23 | 19/08/24 | 18/08/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 259.52x | 24.85x | 77.17x | -.--% | 288B | |
| 1363.33x | 35.24x | 118.33x | -.--% | 215B | |
| 60.03x | 15.06x | 41.41x | -.--% | 122B | |
| -73.1x | 10.56x | 276.98x | -.--% | 18.12B | |
| 15.4x | 4.21x | 8.38x | 1.89% | 16.01B | |
| 17.63x | 3.98x | 9.66x | -.--% | 14.25B | |
| -45.42x | 6.34x | 32.32x | -.--% | 8.62B | |
| 71.46x | 4.14x | 61.71x | 0.25% | 6.69B | |
| 95.71x | 10.19x | 45.99x | - | 6.45B | |
| -41.95x | 6.81x | 227.04x | -.--% | 5.53B | |
| Average | 172.26x | 12.14x | 89.90x | 0.24% | 70.01B | |
| Weighted average by Cap. | 534.45x | 24.35x | 85.97x | 0.05% |
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
- Stocks
- PANW Stock
- Valuation Palo Alto Networks, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
