|
End-of-day quote
Berne S.E.
02/12/2025
|
5-day change | 1st Jan Change | ||
| 150.49 CHF | -.--% |
|
-6.66% | -10.86% |
| 03:51pm | TD Cowen Raises Price Target on Palo Alto Networks to $440 From $400, Keeps Buy Rating | MT |
| 09-29 | Trump, tech executives sign 'morally binding' AI document | RE |
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 | 324,132 | - | - |
| Change | - | 53.74% | 37.54% | 10.28% | 133.23% | 19.85% | - | - |
| Enterprise Value (EV) 1 | 48,718 | 73,005 | 99,359 | 113,050 | 269,144 | 317,998 | 312,263 | 305,910 |
| Change | - | 49.85% | 36.1% | 13.78% | 138.07% | 18.15% | -1.8% | -2.03% |
| P/E | -184x | 195x | 44.6x | 109x | 830x | 251x | 179x | 146x |
| PBR | 234x | 44.1x | 20.4x | 14.8x | 9.84x | 10.8x | 9.83x | 8.75x |
| PEG | - | -1x | 0x | -1.9x | -11.1x | 1x | 4.4x | 6.3x |
| Capitalization / Revenue | 9.04x | 11.1x | 13.1x | 12.6x | 23.6x | 22.9x | 20x | 17.5x |
| EV / Revenue | 8.86x | 10.6x | 12.4x | 12.3x | 23.4x | 22.4x | 19.2x | 16.5x |
| EV / EBITDA | 36.8x | 37.5x | 40.2x | 37.7x | 75.3x | 65.7x | 55.6x | 53.2x |
| EV / EBIT | 46.5x | 43.8x | 45.4x | 42.6x | 80.2x | 75.8x | 62.7x | 52.5x |
| EV / FCF | 27.2x | 27.7x | 32x | 32.6x | 65.4x | 59.5x | 48.4x | 38.3x |
| FCF Yield | 3.68% | 3.6% | 3.12% | 3.07% | 1.53% | 1.68% | 2.07% | 2.61% |
| 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 | 396.25 | 396.25 | 396.25 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.03x | 9.62x | 15.72x | 0.76% | 3,808B | |
| 122.42x | 54.13x | 88.14x | -.--% | 457B | |
| 20.78x | 5.92x | 10.37x | 1.45% | 419B | |
| 251.41x | 22.44x | 65.69x | -.--% | 324B | |
| 2660.9x | 44.6x | 145.87x | -.--% | 273B | |
| 26.43x | 5.3x | 16.72x | 1.43% | 243B | |
| 89.18x | 8.66x | 23.18x | -.--% | 142B | |
| 57.8x | 15.57x | 41x | -.--% | 131B | |
| 493.9x | 21.18x | 83.73x | -.--% | 99.27B | |
| Average | 416.54x | 20.83x | 54.49x | 0.4% | 655.08B | |
| Weighted average by Cap. | 177.67x | 15.26x | 31.66x | 0.65% |
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
- 5AP Stock
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
