|
Market Closed -
Other stock markets
|
After hours 01:00:00 | |||
| 354.02 USD | +0.32% |
|
338.30 | -4.44% |
| 07-15 | 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 | 288,526 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 148.83% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 113,050 | 284,822 | 280,670 | 274,985 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 151.94% | -1.46% | -2.03% |
| P/E | -77x | -184x | 195x | 44.6x | 109x | 260x | 181x | 155x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 9.57x | 8.83x | 7.9x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | -17.3x | 4.2x | 9x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 25.3x | 20.9x | 18.4x |
| 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 | 76.1x | 60.5x | 51.1x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 85.6x | 68.4x | 56.6x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 68x | 53.6x | 43.1x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 1.47% | 1.87% | 2.32% |
| 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 | 13,806 | 15,689 |
| EBITDA 1 | 1,063 | 1,325 | 1,949 | 2,473 | 2,995 | 3,743 | 4,637 | 5,382 |
| EBIT 1 | 947.6 | 1,047 | 1,667 | 2,190 | 2,652 | 3,325 | 4,102 | 4,862 |
| 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 | 354.02 | 354.02 | 354.02 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 260.35x | 24.93x | 76.1x | -.--% | 289B | |
| 1337.71x | 34.56x | 116.05x | -.--% | 211B | |
| 59.2x | 14.84x | 40.81x | -.--% | 121B | |
| -66.74x | 9.6x | 251.79x | -.--% | 16.54B | |
| 15.33x | 4.2x | 8.35x | 1.9% | 15.93B | |
| 17.03x | 3.81x | 9.25x | -.--% | 13.77B | |
| -45.21x | 6.31x | 32.16x | -.--% | 8.58B | |
| 73.37x | 4.27x | 63.64x | 0.24% | 6.87B | |
| 92.67x | 9.85x | 44.49x | - | 6.25B | |
| -41.2x | 6.68x | 222.56x | -.--% | 5.43B | |
| Average | 170.25x | 11.90x | 86.52x | 0.24% | 69.3B | |
| Weighted average by Cap. | 524.90x | 24.13x | 83.60x | 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
