Valuation Palo Alto Networks, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 17:43:29 15/12/2025 GMT			5-day change	1st Jan Change
187.90 ^USD	-1.98%		-4.01%	+3.05%

03:13pm	Wolfe Research Adjusts PT on Palo Alto Networks to $250 From $225, Maintains Outperform Rating	MT
12-11	Palo Alto Networks Insider Sold Shares Worth $4,880,043, According to a Recent SEC Filing	MT

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	133,608	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	15.23%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	113,050	127,338	122,607	118,891
Change	-	24.32%	49.85%	36.1%	13.78%	12.64%	-3.72%	-3.03%
P/E ratio	-77x	-184x	195x	44.6x	109x	97.5x	80.7x	65.6x
PBR	60.6x	234x	44.1x	20.4x	14.8x	12.6x	9.83x	7.48x
PEG	-	3.9x	-1x	0x	-1.9x	4.3x	3.9x	2.8x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	12.7x	11.2x	9.91x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	12.1x	10.3x	8.82x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	38.2x	32.1x	27x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	40.7x	33.7x	28.4x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	31.7x	26.2x	21.5x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	3.16%	3.81%	4.66%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.8633	-0.4517	0.64	3.64	1.6	1.965	2.376	2.923
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,256	5,502	6,893	8,028	9,222	10,529	11,937	13,482
EBITDA ¹	1,063	1,325	1,949	2,473	2,995	3,333	3,815	4,408
EBIT ¹	947.6	1,047	1,667	2,190	2,652	3,131	3,639	4,181
Net income ¹	-498.9	-267	439.7	2,578	1,134	1,428	1,777	2,230
Net Debt ¹	324.9	-1,010	-3,446	-5,788	-2,903	-6,270	-11,001	-14,717
Reference price ²	66.51	83.18	124.98	162.36	173.60	191.69	191.69	191.69
Nbr of stocks (in thousands)	584,345	597,812	611,710	647,600	667,936	697,000	-	-
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.	97.54x	12.09x	38.2x	-.--%	134B
CROWDSTRIKE HOLDINGS, INC.	-595.41x	25.59x	96.01x	-.--%	127B
FORTINET, INC.	34.38x	8.64x	23.51x	-.--%	61.14B
CYBERARK SOFTWARE LTD.	-190.87x	16.83x	61.46x	-.--%	23.36B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	21.44x	6.52x	15.23x	-.--%	20.62B
GEN DIGITAL INC.	21.86x	4.9x	9.36x	1.83%	17.06B
RUBRIK, INC.	-44.02x	13.24x	-770.85x	-.--%	16.32B
SAILPOINT, INC.	-44.11x	10.7x	56.98x	-.--%	11.81B
SANGFOR TECHNOLOGIES INC.	103.74x	5.23x	69.01x	0.22%	6.75B
VARONIS SYSTEMS, INC.	-31.94x	5.5x	3477.15x	-.--%	3.98B
Average	-62.74x	10.92x	307.61x	0.21%	42.19B
Weighted average by Cap.	-153.92x	15.20x	54.71x	0.08%