|
Real-time Estimate
Tradegate
01:05:41 05/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 285.40 EUR | +0.67% |
|
-10.90% | +78.80% |
| 10:12pm | Zscaler's Conservative Outlook Reflects Red Canary, Competitive Headwinds, Oppenheimer Says | MT |
| 03/09 | Wall Street's Triple Squeeze |  |
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 | 2,70,531 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 133.31% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 1,13,050 | 2,66,948 | 2,64,397 | 2,58,662 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 136.13% | -0.96% | -2.17% |
| P/E | -77x | -184x | 195x | 44.6x | 109x | 830x | 229x | 146x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 8.97x | 9.05x | 8.21x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | -11.1x | 31x | 2.6x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 23.6x | 19.1x | 16.7x |
| EV / Revenue | 9.21x | 8.86x | 10.6x | 12.4x | 12.3x | 23.4x | 18.7x | 16x |
| EV / EBITDA | 36.9x | 36.8x | 37.5x | 40.2x | 37.7x | 71.8x | 53x | 46.3x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 80.3x | 63.1x | 51.9x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 63.5x | 49.4x | 40.1x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 1.52% | 2.03% | 2.49% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.8633 | -0.4517 | 0.64 | 3.64 | 1.6 | 0.4 | 1.451 | 2.279 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,256 | 5,502 | 6,893 | 8,028 | 9,222 | 11,480 | 14,172 | 16,185 |
| EBITDA 1 | 1,063 | 1,325 | 1,949 | 2,473 | 2,995 | 3,573 | 4,988 | 5,581 |
| EBIT 1 | 947.6 | 1,047 | 1,667 | 2,190 | 2,652 | 3,356 | 4,193 | 4,984 |
| Net income 1 | -498.9 | -267 | 439.7 | 2,578 | 1,134 | 307 | 1,204 | 1,852 |
| Net Debt 1 | 324.9 | -1,010 | -3,446 | -5,788 | -2,903 | -3,583 | -6,134 | -11,869 |
| Reference price 2 | 66.51 | 83.18 | 124.98 | 162.36 | 173.60 | 331.94 | 331.94 | 331.94 |
| 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 | 01/09/26 | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 245.64x | 23.37x | 71.84x | -.--% | 27TCr | |
| 1913.23x | 35.79x | 115.3x | -.--% | 22TCr | |
| 50.62x | 13.55x | 35.68x | -.--% | 11TCr | |
| -72.41x | 11.08x | 176.63x | -.--% | 1.91TCr | |
| 17.97x | 4.72x | 9.45x | 1.62% | 1.88TCr | |
| 17.75x | 3.98x | 9.77x | -.--% | 1.4TCr | |
| -55.61x | 8.21x | 41.74x | -.--% | 1.1TCr | |
| 99.43x | 5.75x | 76.72x | 0.13% | 858.45Cr | |
| -36.22x | 6.55x | 142.21x | -.--% | 534.22Cr | |
| Average | 242.27x | 12.56x | 75.48x | 0.19% | 7.58TCr | |
| Weighted average by Cap. | 722.16x | 23.87x | 79.85x | 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
- 5AP Stock
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
