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

Stocks

Real-time Estimate Cboe BZX Other stock markets 04:00:00 24/07/2026 +04			5-day change	1st Jan Change
348.25 ^USD	+8.02%		-8.72%	+73.65%

07-24	The Bug in Your Ear: Cybersecurity Runs Into AI
07-23	Stephens Adjusts Palo Alto Networks Price Target to $370 From $300, Maintains Equal Weight Rating	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	105,148	115,954	265,388	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	128.87%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	113,050	261,805	257,590	251,897
Change	-	24.32%	49.85%	36.1%	13.78%	131.58%	-1.61%	-2.21%
P/E	-77x	-184x	195x	44.6x	109x	239x	167x	142x
PBR	60.6x	234x	44.1x	20.4x	14.8x	8.8x	8.12x	7.26x
PEG	-	3.9x	-1x	0x	-1.9x	-15.9x	3.8x	8.3x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	23.2x	19.2x	16.9x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	22.9x	18.7x	16x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	69.9x	55.3x	47.5x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	78.7x	62.7x	51.8x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	62.5x	49.1x	39.5x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	1.6%	2.04%	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	13,810	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	325.63	325.63	325.63
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CROWDSTRIKE HOLDINGS, INC.	1186.65x	30.56x	102.63x	-.--%	187B
FORTINET, INC.	54.36x	13.62x	37.46x	-.--%	111B
GEN DIGITAL INC.	14.53x	4.05x	8.04x	2%	15.1B
RUBRIK, INC.	-60.3x	8.63x	226.33x	-.--%	14.95B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.2x	3.49x	8.46x	-.--%	12.87B
SAILPOINT, INC.	-42.77x	5.95x	30.3x	-.--%	8.12B
SANGFOR TECHNOLOGIES INC.	71.26x	4.36x	62.32x	0.23%	6.99B
BLACKBERRY LIMITED	74.97x	7.91x	35.74x	-	5.05B
VARONIS SYSTEMS, INC.	-38.98x	6.28x	209.29x	-.--%	5.14B
Average	141.77x	9.43x	80.06x	0.28%	40.67B
Weighted average by Cap.	621.60x	20.78x	78.90x	0.09%