|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 325.86 USD | -2.81% |
|
-7.88% | +77.04% |
| 06:49pm | Stephens Adjusts Palo Alto Networks Price Target to $370 From $300, Maintains Equal Weight Rating | MT |
| 22/07 | Alphabet Takes the Hot Seat |  |
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 | 1,05,148 | 1,15,954 | 2,73,253 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 135.66% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 1,13,050 | 2,69,670 | 2,65,455 | 2,59,762 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 138.54% | -1.56% | -2.14% |
| P/E | -77x | -184x | 195x | 44.6x | 109x | 247x | 172x | 147x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 9.06x | 8.36x | 7.48x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | -16.5x | 4x | 8.6x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 23.9x | 19.8x | 17.4x |
| EV / Revenue | 9.21x | 8.86x | 10.6x | 12.4x | 12.3x | 23.6x | 19.2x | 16.5x |
| EV / EBITDA | 36.9x | 36.8x | 37.5x | 40.2x | 37.7x | 72x | 57x | 48.9x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 81.1x | 64.6x | 53.4x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 64.3x | 50.6x | 40.8x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 1.55% | 1.98% | 2.45% |
| 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 | 335.28 | 335.28 | 335.28 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 246.57x | 23.61x | 72.05x | -.--% | 27TCr | |
| 1218.99x | 31.42x | 105.5x | -.--% | 19TCr | |
| 55.61x | 13.95x | 38.37x | -.--% | 11TCr | |
| 14.83x | 4.1x | 8.16x | 1.96% | 1.54TCr | |
| -61.18x | 8.76x | 229.81x | -.--% | 1.52TCr | |
| 16.46x | 3.64x | 8.84x | -.--% | 1.33TCr | |
| -44.16x | 6.16x | 31.36x | -.--% | 838.3Cr | |
| 76.5x | 4.73x | 67.62x | 0.22% | 750.95Cr | |
| -39.46x | 6.37x | 212.15x | -.--% | 520.45Cr | |
| 77.98x | 8.24x | 37.23x | - | 525.57Cr | |
| Average | 156.21x | 11.10x | 81.11x | 0.24% | 6.49TCr | |
| Weighted average by Cap. | 473.84x | 22.30x | 77.18x | 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
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
