Valuation Palo Alto Networks, Inc. Börse Stuttgart

Stocks

Real-time Estimate Tradegate 21:01:59 26/08/2026 BST			5-day change	1st Jan Change
291.35 ^EUR	+0.14%		-9.66%	+83.84%

02:49pm	Palo Alto Networks CEO Pursued Acquisitions of Datadog, Okta in Last 18 Months	MT
02:42pm	Palo Alto Networks CEO Explored Acquisitions of Datadog, Okta in Last 18 Months, The Information Reports	MT

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	277,018	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	138.9%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	113,050	273,436	269,232	263,513
Change	-	24.32%	49.85%	36.1%	13.78%	141.87%	-1.54%	-2.12%
P/E	-77x	-184x	195x	44.6x	109x	242x	174x	149x
PBR	60.6x	234x	44.1x	20.4x	14.8x	9.19x	8.47x	7.57x
PEG	-	3.9x	-1x	0x	-1.9x	-20x	4.5x	8.9x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	24.3x	20x	17.6x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	23.9x	19.5x	16.7x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	73.6x	58.3x	49.7x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	82.2x	65.7x	54.4x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	65.1x	51.3x	41.3x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	1.54%	1.95%	2.42%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.8633	-0.4517	0.64	3.64	1.6	1.406	1.954	2.283
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,256	5,502	6,893	8,028	9,222	11,423	13,836	15,761
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	4,096	4,840
Net income ¹	-498.9	-267	439.7	2,578	1,134	904.6	1,468	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	339.90	339.90	339.90
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PALO ALTO NETWORKS, INC.	241.71x	23.94x	73.58x	-.--%	277B
CROWDSTRIKE HOLDINGS, INC.	1193.08x	30.95x	103.2x	-.--%	189B
FORTINET, INC.	49.76x	13.3x	35.05x	-.--%	113B
RUBRIK, INC.	-74.63x	11.13x	292.08x	-.--%	19.07B
GEN DIGITAL INC.	17.58x	4.5x	9.01x	1.73%	17.54B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.73x	3.69x	9.06x	-.--%	13.22B
SAILPOINT, INC.	-53.08x	7.54x	38.29x	-.--%	10.14B
SANGFOR TECHNOLOGIES INC.	84.8x	4.72x	65.19x	0.16%	7.43B
VARONIS SYSTEMS, INC.	-31.79x	5.67x	122.99x	-.--%	4.69B
Average	160.46x	11.72x	83.16x	0.21%	72.29B
Weighted average by Cap.	456.23x	22.21x	78.56x	0.05%