|
Market Closed -
Boerse Muenchen
00:43:02 19/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 26.40 EUR | -3.65% |
|
+10.00% | +97.01% |
| 09-17 | Analyst recommendations: Copart, SentinelOne, Fortinet, Palo Alto Networks… |  |
| 09-17 | Bernstein Downgrades Palo Alto Networks to Market Perform From Outperform, Adjusts PT to $351 From $253 | MT |
Company Valuation: Palo Alto Networks, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: July | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 49,728 | 76,451 | 105,148 | 115,954 | 270,441 | 297,408 | - | - |
| Change | - | 53.74% | 37.54% | 10.28% | 133.23% | 9.97% | - | - |
| Enterprise Value (EV) 1 | 48,718 | 73,005 | 99,359 | 113,050 | 269,144 | 291,274 | 285,539 | 279,186 |
| Change | - | 49.85% | 36.1% | 13.78% | 138.07% | 8.22% | -1.97% | -2.22% |
| P/E | -184x | 195x | 44.6x | 109x | 830x | 231x | 164x | 134x |
| PBR | 234x | 44.1x | 20.4x | 14.8x | 9.84x | 9.93x | 9.02x | 8.03x |
| PEG | - | -1x | 0x | -1.9x | -11.1x | 1x | 4.1x | 5.8x |
| Capitalization / Revenue | 9.04x | 11.1x | 13.1x | 12.6x | 23.6x | 21x | 18.3x | 16x |
| EV / Revenue | 8.86x | 10.6x | 12.4x | 12.3x | 23.4x | 20.6x | 17.6x | 15.1x |
| EV / EBITDA | 36.8x | 37.5x | 40.2x | 37.7x | 75.3x | 60.2x | 50.9x | 48.6x |
| EV / EBIT | 46.5x | 43.8x | 45.4x | 42.6x | 80.2x | 69.5x | 57.3x | 47.9x |
| EV / FCF | 27.2x | 27.7x | 32x | 32.6x | 65.4x | 54.5x | 44.2x | 35x |
| FCF Yield | 3.68% | 3.6% | 3.12% | 3.07% | 1.53% | 1.84% | 2.26% | 2.86% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.4517 | 0.64 | 3.64 | 1.6 | 0.4 | 1.576 | 2.211 | 2.723 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,502 | 6,893 | 8,028 | 9,222 | 11,480 | 14,173 | 16,228 | 18,533 |
| EBITDA 1 | 1,325 | 1,949 | 2,473 | 2,995 | 3,573 | 4,841 | 5,614 | 5,746 |
| EBIT 1 | 1,047 | 1,667 | 2,190 | 2,652 | 3,356 | 4,193 | 4,979 | 5,827 |
| Net income 1 | -267 | 439.7 | 2,578 | 1,134 | 307 | 1,276 | 1,812 | 2,564 |
| Net Debt 1 | -1,010 | -3,446 | -5,788 | -2,903 | -1,297 | -6,134 | -11,869 | -18,222 |
| Reference price 2 | 83.18 | 124.98 | 162.36 | 173.60 | 331.83 | 363.58 | 363.58 | 363.58 |
| Nbr of stocks (in thousands) | 597,812 | 611,710 | 647,600 | 667,936 | 815,000 | 818,000 | - | - |
| Announcement Date | 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.($) | ||
|---|---|---|---|---|---|---|
 | 230.68x | 20.55x | 60.17x | -.--% | 297B | |
| 2501.58x | 39.75x | 128.03x | -.--% | 244B | |
| 54.92x | 14.77x | 38.89x | -.--% | 125B | |
| -83.86x | 12.61x | 198.79x | -.--% | 22.12B | |
| 16.64x | 4.47x | 8.94x | 1.75% | 17.37B | |
| 17.18x | 3.8x | 9.35x | -.--% | 13.55B | |
| -56.47x | 8.53x | 43.13x | -.--% | 11.32B | |
| 107.8x | 6.03x | 81.53x | 0.13% | 9.11B | |
| -36.62x | 6.72x | 158.84x | -.--% | 5.46B | |
| Average | 305.76x | 13.02x | 80.85x | 0.21% | 82.76B | |
| Weighted average by Cap. | 918.75x | 24.49x | 81.55x | 0.04% |
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
- 5AP0 Stock
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
