|
Real-time Estimate
Tradegate
18:42:47 25/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 290.30 EUR | -3.20% |
|
-8.19% | +88.55% |
| 08-24 | Benchmark Adjusts Price Target on Palo Alto Networks to $400 From $340 | MT |
| 08-21 | Loop Capital Adjusts Price Target on Palo Alto Networks to $350 From $290, Maintains Hold 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 | 285,984 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 146.64% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 113,050 | 282,401 | 278,197 | 272,478 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 149.8% | -1.49% | -2.06% |
| P/E | -77x | -184x | 195x | 44.6x | 109x | 261x | 180x | 154x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 9.48x | 8.74x | 7.81x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | -16.2x | 4x | 9.2x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 25x | 20.7x | 18.1x |
| EV / Revenue | 9.21x | 8.86x | 10.6x | 12.4x | 12.3x | 24.7x | 20.1x | 17.3x |
| EV / EBITDA | 36.9x | 36.8x | 37.5x | 40.2x | 37.7x | 76x | 60.3x | 51.3x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 84.9x | 67.9x | 56.3x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 67.3x | 53x | 42.7x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 1.49% | 1.89% | 2.34% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.8633 | -0.4517 | 0.64 | 3.64 | 1.6 | 1.343 | 1.954 | 2.282 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,256 | 5,502 | 6,893 | 8,028 | 9,222 | 11,423 | 13,836 | 15,767 |
| EBITDA 1 | 1,063 | 1,325 | 1,949 | 2,473 | 2,995 | 3,716 | 4,617 | 5,307 |
| EBIT 1 | 947.6 | 1,047 | 1,667 | 2,190 | 2,652 | 3,325 | 4,097 | 4,843 |
| Net income 1 | -498.9 | -267 | 439.7 | 2,578 | 1,134 | 904.6 | 1,507 | 1,572 |
| Net Debt 1 | 324.9 | -1,010 | -3,446 | -5,788 | -2,903 | -3,583 | -7,786 | -13,506 |
| Reference price 2 | 66.51 | 83.18 | 124.98 | 162.36 | 173.60 | 350.90 | 350.90 | 350.90 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 261.38x | 24.72x | 76x | -.--% | 286B | |
| 1227.19x | 31.86x | 106.24x | -.--% | 194B | |
| 49.21x | 13.15x | 34.65x | -.--% | 112B | |
| -78.98x | 11.81x | 309.79x | -.--% | 20.18B | |
| 17.46x | 4.48x | 8.96x | 1.74% | 17.42B | |
| 16.86x | 3.73x | 9.15x | -.--% | 13.32B | |
| -53.85x | 7.65x | 38.87x | -.--% | 10.28B | |
| 84.66x | 4.72x | 65.06x | 0.16% | 7.41B | |
| -31.97x | 5.7x | 123.77x | -.--% | 4.72B | |
| Average | 165.77x | 11.98x | 85.83x | 0.21% | 73.89B | |
| Weighted average by Cap. | 477.25x | 22.90x | 81.53x | 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
- PANW Stock
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
