Valuation Palo Alto Networks, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 21:08:39 22/09/2026 BST			5-day change	1st Jan Change
31.56 ^BRL	+0.22%		-0.44%	+88.31%

09-22	Palo Alto Networks launches a cybersecurity solution featuring Claude Mythos and GPT
09-22	Palo Alto Networks, Inc., Anthropic and Openai Deliver Anthropic's Mythos and Openai's Gpt-5.6 to Customers with Unit 42 Continuous Frontier Ai Defense	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	49,728	76,451	105,148	115,954	270,441	306,398	-	-
Change	-	53.74%	37.54%	10.28%	133.23%	13.3%	-	-
Enterprise Value (EV) ¹	48,718	73,005	99,359	113,050	269,144	300,264	294,529	288,176
Change	-	49.85%	36.1%	13.78%	138.07%	11.56%	-1.91%	-2.16%
P/E	-184x	195x	44.6x	109x	830x	238x	169x	138x
PBR	234x	44.1x	20.4x	14.8x	9.84x	10.2x	9.29x	8.27x
PEG	-	-1x	0x	-1.9x	-11.1x	1x	4.2x	5.9x
Capitalization / Revenue	9.04x	11.1x	13.1x	12.6x	23.6x	21.6x	18.9x	16.5x
EV / Revenue	8.86x	10.6x	12.4x	12.3x	23.4x	21.2x	18.1x	15.5x
EV / EBITDA	36.8x	37.5x	40.2x	37.7x	75.3x	62x	52.5x	50.1x
EV / EBIT	46.5x	43.8x	45.4x	42.6x	80.2x	71.6x	59.2x	49.5x
EV / FCF	27.2x	27.7x	32x	32.6x	65.4x	56.2x	45.6x	36.1x
FCF Yield	3.68%	3.6%	3.12%	3.07%	1.53%	1.78%	2.19%	2.77%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.4517	0.64	3.64	1.6	0.4	1.576	2.211	2.723
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,502	6,893	8,028	9,222	11,480	14,173	16,228	18,533
EBITDA ¹	1,325	1,949	2,473	2,995	3,573	4,841	5,614	5,746
EBIT ¹	1,047	1,667	2,190	2,652	3,356	4,193	4,979	5,827
Net income ¹	-267	439.7	2,578	1,134	307	1,276	1,812	2,564
Net Debt ¹	-1,010	-3,446	-5,788	-2,903	-1,297	-6,134	-11,869	-18,222
Reference price ²	83.18	124.98	162.36	173.60	331.83	374.57	374.57	374.57
Nbr of stocks (in thousands)	597,812	611,710	647,600	667,936	815,000	818,000	-	-
Announcement Date	22/08/22	18/08/23	19/08/24	18/08/25	01/09/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PALO ALTO NETWORKS, INC.	235.87x	21.02x	61.55x	-.--%	304B
CROWDSTRIKE HOLDINGS, INC.	2624.74x	41.74x	134.47x	-.--%	256B
FORTINET, INC.	56.67x	15.25x	40.17x	-.--%	129B
RUBRIK, INC.	-88.77x	13.37x	210.87x	-.--%	23.42B
GEN DIGITAL INC.	16.72x	4.48x	8.97x	1.74%	17.45B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	17.38x	3.86x	9.48x	-.--%	13.71B
SAILPOINT, INC.	-57.87x	8.75x	44.24x	-.--%	11.6B
SANGFOR TECHNOLOGIES INC.	107.94x	6.04x	81.65x	0.13%	9.13B
VARONIS SYSTEMS, INC.	-37.31x	6.86x	162.14x	-.--%	5.57B
Average	319.49x	13.49x	83.73x	0.21%	85.49B
Weighted average by Cap.	973.68x	25.57x	85.36x	0.04%