Valuation Palo Alto Networks, Inc. Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 02/12/2025			5-day change	1st Jan Change
150.49 ^CHF	-.--%		-6.66%	-10.86%

10:14am	Oil climbs and catches up with Wall Street, but software limits the damage
08-07	US stocks set for higher open as surprise payrolls fall cools rate-hike bets	RE

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	313,808	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	170.63%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	113,050	310,224	306,009	300,317
Change	-	24.32%	49.85%	36.1%	13.78%	174.41%	-1.36%	-1.86%
P/E	-77x	-184x	195x	44.6x	109x	283x	197x	168x
PBR	60.6x	234x	44.1x	20.4x	14.8x	10.4x	9.6x	8.59x
PEG	-	3.9x	-1x	0x	-1.9x	-18.8x	4.5x	9.8x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	27.5x	22.7x	20x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	27.2x	22.2x	19.1x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	82.9x	65.7x	56.6x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	93.3x	74.5x	61.8x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	74x	58.3x	47.1x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	1.35%	1.72%	2.12%
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	13,810	15,698
EBITDA ¹	1,063	1,325	1,949	2,473	2,995	3,743	4,659	5,307
EBIT ¹	947.6	1,047	1,667	2,190	2,652	3,325	4,107	4,857
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	-3,583	-7,798	-13,491
Reference price ²	66.51	83.18	124.98	162.36	173.60	385.04	385.04	385.04
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

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.	283.16x	27.16x	82.88x	-.--%	314B
CROWDSTRIKE HOLDINGS, INC.	1404x	37.71x	126.78x	-.--%	229B
FORTINET, INC.	53.17x	14.26x	37.56x	-.--%	120B
RUBRIK, INC.	-78.95x	11.79x	309.36x	-.--%	20.15B
GEN DIGITAL INC.	17.56x	4.5x	9x	1.73%	17.53B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.94x	3.75x	9.21x	-.--%	13.39B
SAILPOINT, INC.	-58x	8.22x	41.83x	-.--%	11.01B
SANGFOR TECHNOLOGIES INC.	84.72x	5.16x	73.2x	0.18%	7.86B
BLACKBERRY LIMITED	77x	8.13x	36.74x	-	5.19B
Average	199.96x	13.41x	80.73x	0.24%	82.08B
Weighted average by Cap.	563.87x	26.30x	91.17x	0.04%