Valuation Palo Alto Networks, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 18/07/2026 am IST			5-day change	1st Jan Change
358.68 ^USD	+1.32%		+10.05%	+94.72%

17/07	Baird Adjusts Price Target on Palo Alto Networks to $400 From $320, Maintains Outperform Rating	MT
16/07	Capital One Upgrades Palo Alto Networks to Overweight From Equalweight, Adjusts PT to $421 From $307	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	1,05,148	1,15,954	2,92,324	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	152.1%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	1,13,050	2,88,741	2,84,526	2,78,833
Change	-	24.32%	49.85%	36.1%	13.78%	155.41%	-1.46%	-2%
P/E	-77x	-184x	195x	44.6x	109x	264x	184x	157x
PBR	60.6x	234x	44.1x	20.4x	14.8x	9.7x	8.94x	8x
PEG	-	3.9x	-1x	0x	-1.9x	-17.6x	4.2x	9.1x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	25.6x	21.2x	18.6x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	25.3x	20.6x	17.8x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	77.1x	61.1x	52.5x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	86.8x	69.3x	57.3x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	68.9x	54.2x	43.7x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	1.45%	1.85%	2.29%
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	15,697
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	4,862
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	358.68	358.68	358.68
Nbr of stocks (in thousands)	5,84,345	5,97,812	6,11,710	6,47,600	6,67,936	8,15,000	-	-
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.	263.78x	25.28x	77.14x	-.--%	29TCr
CROWDSTRIKE HOLDINGS, INC.	1350.45x	33.93x	113.93x	-.--%	21TCr
FORTINET, INC.	58.15x	14.57x	40.06x	-.--%	12TCr
RUBRIK, INC.	-65.56x	9.42x	247.15x	-.--%	1.63TCr
GEN DIGITAL INC.	15.5x	4.23x	8.41x	1.88%	1.61TCr
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	17.64x	3.98x	9.67x	-.--%	1.43TCr
SAILPOINT, INC.	-46.85x	6.56x	33.41x	-.--%	889.34Cr
SANGFOR TECHNOLOGIES INC.	69.14x	4.21x	60.18x	0.24%	678.14Cr
VARONIS SYSTEMS, INC.	-41.38x	6.71x	223.65x	-.--%	545.83Cr
BLACKBERRY LIMITED	78.21x	8.27x	37.34x	-	527.11Cr
Average	169.91x	11.72x	85.10x	0.24%	6.91TCr
Weighted average by Cap.	525.56x	24.00x	82.93x	0.05%