Valuation Palo Alto Networks, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
5,700.00 ^MXN	-3.06%		-6.81%	+69.44%

09/07	Evercore ISI Adjusts Price Target on Palo Alto Networks to $415 From $320	MT
08/07	Evercore ISI Adjusts Palo Alto Networks Price Target to $320 From $375	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	2,65,617	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	129.07%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	1,13,050	2,61,912	2,57,761	2,52,076
Change	-	24.32%	49.85%	36.1%	13.78%	131.68%	-1.58%	-2.21%
P/E	-77x	-184x	195x	44.6x	109x	240x	167x	143x
PBR	60.6x	234x	44.1x	20.4x	14.8x	8.81x	8.13x	7.27x
PEG	-	3.9x	-1x	0x	-1.9x	-16x	3.8x	8.3x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	23.3x	19.3x	16.9x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	22.9x	18.7x	16.1x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	71.2x	56.3x	48.7x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	78.8x	62.8x	52x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	62.5x	49.2x	39.5x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	1.6%	2.03%	2.53%
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	13,796	15,677
EBITDA ¹	1,063	1,325	1,949	2,473	2,995	3,679	4,578	5,177
EBIT ¹	947.6	1,047	1,667	2,190	2,652	3,325	4,104	4,846
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	-3,705	-7,856	-13,541
Reference price ²	66.51	83.18	124.98	162.36	173.60	325.91	325.91	325.91
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CROWDSTRIKE HOLDINGS, INC.	1431.48x	31.2x	104.79x	-.--%	19TCr
FORTINET, INC.	56.73x	14.18x	39.01x	-.--%	12TCr
RUBRIK, INC.	-70.06x	10.1x	264.92x	-.--%	1.74TCr
GEN DIGITAL INC.	15.02x	4.14x	8.23x	1.94%	1.56TCr
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.94x	3.78x	9.18x	-.--%	1.37TCr
SAILPOINT, INC.	-40.97x	5.68x	28.93x	-.--%	777.61Cr
SANGFOR TECHNOLOGIES INC.	75.01x	4.38x	65.29x	0.23%	701.63Cr
BLACKBERRY LIMITED	95.63x	10.18x	45.96x	-	644.58Cr
VARONIS SYSTEMS, INC.	-38.76x	6.24x	207.98x	-.--%	511.27Cr
Average	171.23x	9.99x	86.03x	0.27%	4.21TCr
Weighted average by Cap.	736.78x	21.23x	82.77x	0.09%