|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 363.86 USD | +1.22% |
|
+9.65% | +97.54% |
| 07/08 | US stocks set for higher open as surprise payrolls fall cools rate-hike bets | RE |
| 07/08 | Cloudflare shares jump after forecast raise on higher AI-driven spending | RE |
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 | 2,96,546 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 155.75% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 1,13,050 | 2,92,962 | 2,88,748 | 2,83,055 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 159.14% | -1.44% | -1.97% |
| P/E | -77x | -184x | 195x | 44.6x | 109x | 268x | 187x | 159x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 9.84x | 9.07x | 8.12x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | -17.9x | 4.3x | 9.3x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 26x | 21.5x | 18.9x |
| EV / Revenue | 9.21x | 8.86x | 10.6x | 12.4x | 12.3x | 25.6x | 20.9x | 18x |
| EV / EBITDA | 36.9x | 36.8x | 37.5x | 40.2x | 37.7x | 78.3x | 62x | 53.3x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 88.1x | 70.3x | 58.3x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 69.9x | 55x | 44.4x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 1.43% | 1.82% | 2.25% |
| 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 | 363.86 | 363.86 | 363.86 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 267.59x | 25.65x | 78.27x | -.--% | 30TCr | |
| 1337.03x | 35.87x | 120.59x | -.--% | 22TCr | |
| 51.69x | 13.84x | 36.47x | -.--% | 12TCr | |
| -72.63x | 10.81x | 283.61x | -.--% | 1.85TCr | |
| 17.21x | 4.49x | 8.91x | 1.75% | 1.75TCr | |
| 16.51x | 3.63x | 8.91x | -.--% | 1.31TCr | |
| -55.76x | 7.89x | 40.12x | -.--% | 1.06TCr | |
| 79.09x | 4.91x | 70.25x | 0.21% | 779.08Cr | |
| 78.17x | 8.26x | 37.32x | - | 526.91Cr | |
| -33.89x | 6.09x | 132.11x | -.--% | 499.87Cr | |
| Average | 168.50x | 12.14x | 81.66x | 0.22% | 7.1TCr | |
| Weighted average by Cap. | 530.88x | 24.77x | 86.19x | 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
