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 76,451 105,148 115,954 259,985 - -
Change - 27.95% 53.74% 37.54% 10.28% 124.21% - -
Enterprise Value (EV) 1 39,189 48,718 73,005 99,359 113,050 256,402 252,187 246,494
Change - 24.32% 49.85% 36.1% 13.78% 126.8% -1.64% -2.26%
P/E -77x -184x 195x 44.6x 109x 235x 164x 140x
PBR 60.6x 234x 44.1x 20.4x 14.8x 8.62x 7.95x 7.12x
PEG - 3.9x -1x 0x -1.9x -15.7x 3.8x 8.2x
Capitalization / Revenue 9.13x 9.04x 11.1x 13.1x 12.6x 22.8x 18.8x 16.6x
EV / Revenue 9.21x 8.86x 10.6x 12.4x 12.3x 22.4x 18.3x 15.7x
EV / EBITDA 36.9x 36.8x 37.5x 40.2x 37.7x 68.5x 54.1x 46.4x
EV / EBIT 41.4x 46.5x 43.8x 45.4x 42.6x 77.1x 61.4x 50.7x
EV / FCF 28.3x 27.2x 27.7x 32x 32.6x 61.2x 48x 38.7x
FCF Yield 3.54% 3.68% 3.6% 3.12% 3.07% 1.63% 2.08% 2.59%
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 83.18 124.98 162.36 173.60 319.00 319.00 319.00
Nbr of stocks (in thousands) 584,345 597,812 611,710 647,600 667,936 815,000 - -
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.($)
1133.63x30.28x101.81x-.--% 185B
53.8x13.47x37.02x-.--% 110B
15.99x4.31x8.56x1.82% 16.51B
-59.32x8.48x222.46x-.--% 14.71B
17.7x3.91x9.49x-.--% 14.05B
-47.15x6.6x33.63x-.--% 8.96B
65.94x3.98x56.93x0.25% 6.48B
-38.88x6.26x208.71x-.--% 5.13B
70.6x7.43x33.57x - 4.76B
Average 134.70x 9.41x 79.13x 0.26% 40.62B
Weighted average by Cap. 589.60x 20.49x 77.58x 0.09%

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

  1. Stock Market
  2. Stocks
  3. PANW Stock
  4. PANW Stock
  5. Valuation Palo Alto Networks, Inc.