Company Valuation: Palo Alto Networks, Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 49,728 76,451 105,148 115,954 270,441 328,591 - -
Change - 53.74% 37.54% 10.28% 133.23% 21.5% - -
Enterprise Value (EV) 1 48,718 73,005 99,359 113,050 269,144 322,457 316,721 310,368
Change - 49.85% 36.1% 13.78% 138.07% 19.81% -1.78% -2.01%
P/E -184x 195x 44.6x 109x 830x 255x 182x 148x
PBR 234x 44.1x 20.4x 14.8x 9.84x 11x 9.96x 8.87x
PEG - -1x 0x -1.9x -11.1x 1x 4.5x 6.4x
Capitalization / Revenue 9.04x 11.1x 13.1x 12.6x 23.6x 23.2x 20.2x 17.7x
EV / Revenue 8.86x 10.6x 12.4x 12.3x 23.4x 22.8x 19.5x 16.7x
EV / EBITDA 36.8x 37.5x 40.2x 37.7x 75.3x 66.6x 56.4x 54x
EV / EBIT 46.5x 43.8x 45.4x 42.6x 80.2x 76.9x 63.6x 53.3x
EV / FCF 27.2x 27.7x 32x 32.6x 65.4x 60.3x 49.1x 38.9x
FCF Yield 3.68% 3.6% 3.12% 3.07% 1.53% 1.66% 2.04% 2.57%
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 83.18 124.98 162.36 173.60 331.83 401.70 401.70 401.70
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.02x9.97x16.25x0.72% 3,955B
128.24x56.72x92.32x-.--% 478B
18.98x5.51x9.6x1.58% 382B
247.74x22.1x64.71x-.--% 319B
29.36x6x18.66x1.27% 274B
2618.3x43.86x143.47x-.--% 269B
100.42x9.96x26.67x-.--% 164B
59.67x15.99x42.13x-.--% 135B
14.18x3.77x7.88x-.--% 101B
Average 360.43x 19.32x 46.85x 0.4% 675.11B
Weighted average by Cap. 163.25x 15.35x 30.81x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Palo Alto Networks, Inc.

Historical PBR trend

Valuation ratios - PBR - Palo Alto Networks, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Palo Alto Networks, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Palo Alto Networks, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Palo Alto Networks, Inc.
  1. Stock Market
  2. Stocks
  3. PANW Stock
  4. PANW Stock
  5. Valuation Palo Alto Networks, Inc.