Valuation Palo Alto Networks, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 17/04/2026 BST			5-day change	1st Jan Change
167.85 ^USD	+0.53%		+7.78%	-8.88%

04-17	Kaltura, Inc. Announces Debut of Agentic Revenue Engagement Platform	CI
04-15	NWN Expands Palo Alto Networks Alliance with Prisma Access Monitoring Services to Streamline Security Operations At Scale	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	38,864	49,728	76,451	105,148	115,954	136,126	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	17.4%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	113,050	131,879	127,563	124,279
Change	-	24.32%	49.85%	36.1%	13.78%	16.65%	-3.27%	-2.57%
P/E ratio	-77x	-184x	195x	44.6x	109x	85.2x	73x	58.1x
PBR	60.6x	234x	44.1x	20.4x	14.8x	11.2x	9.1x	7.16x
PEG	-	3.9x	-1x	0x	-1.9x	3.7x	4.4x	2.3x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	12.1x	10x	8.86x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	11.7x	9.42x	8.09x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	37.7x	30.3x	24.9x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	40.7x	32x	26.4x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	31.9x	25.2x	20.7x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	3.13%	3.96%	4.82%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.8633	-0.4517	0.64	3.64	1.6	1.97	2.299	2.888
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,256	5,502	6,893	8,028	9,222	11,292	13,548	15,360
EBITDA ¹	1,063	1,325	1,949	2,473	2,995	3,499	4,212	4,990
EBIT ¹	947.6	1,047	1,667	2,190	2,652	3,244	3,986	4,707
Net income ¹	-498.9	-267	439.7	2,578	1,134	1,535	1,984	2,541
Net Debt ¹	324.9	-1,010	-3,446	-5,788	-2,903	-4,247	-8,564	-11,847
Reference price ²	66.51	83.18	124.98	162.36	173.60	167.85	167.85	167.85
Nbr of stocks (in thousands)	584,345	597,812	611,710	647,600	667,936	811,000	-	-
Announcement Date	23/08/21	22/08/22	18/08/23	19/08/24	18/08/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PALO ALTO NETWORKS, INC.	85.2x	11.68x	37.69x	-.--%	136B
CROWDSTRIKE HOLDINGS, INC.	1243.29x	17.19x	58.41x	-.--%	108B
FORTINET, INC.	31.77x	7.31x	20.11x	-.--%	60.56B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	17.34x	3.75x	9.05x	-.--%	14.41B
GEN DIGITAL INC.	17.17x	3.96x	7.77x	2.52%	12.19B
RUBRIK, INC.	-34.08x	6.18x	373.04x	-.--%	10.59B
SANGFOR TECHNOLOGIES INC.	91.38x	4.8x	71.86x	0.21%	7.09B
SAILPOINT, INC.	-36.62x	4.75x	24.93x	-.--%	6.52B
BLACKBERRY LIMITED	34.64x	4.47x	22.14x	-	2.85B
VARONIS SYSTEMS, INC.	-23.65x	2.98x	129.95x	-.--%	2.84B
Average	142.64x	6.71x	75.50x	0.3%	36.07B
Weighted average by Cap.	409.60x	11.46x	49.65x	0.09%