|
Market Closed -
Nasdaq
07:00:00 21/10/26 am AEDT
|
Pre-market 09:35:16 pm | |||
| 340.28 USD | -1.92% |
|
339.32 | -0.28% |
| 17/10 | US Equity Indexes Drop as Investors Rotate Out of High-Growth Sectors, Crude Oil Jumps | MT |
| 17/10 | US Equity Indexes Decline as Rotation Out of Technology Continues | 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 | 278,349 | - | - |
| Change | - | 53.74% | 37.54% | 10.28% | 133.23% | 2.92% | - | - |
| Enterprise Value (EV) 1 | 48,718 | 73,005 | 99,359 | 113,050 | 269,144 | 272,215 | 266,480 | 260,127 |
| Change | - | 49.85% | 36.1% | 13.78% | 138.07% | 1.14% | -2.11% | -2.38% |
| P/E | -184x | 195x | 44.6x | 109x | 830x | 216x | 154x | 125x |
| PBR | 234x | 44.1x | 20.4x | 14.8x | 9.84x | 9.3x | 8.44x | 7.52x |
| PEG | - | -1x | 0x | -1.9x | -11.1x | 1x | 3.8x | 5.4x |
| Capitalization / Revenue | 9.04x | 11.1x | 13.1x | 12.6x | 23.6x | 19.6x | 17.2x | 15x |
| EV / Revenue | 8.86x | 10.6x | 12.4x | 12.3x | 23.4x | 19.2x | 16.4x | 14x |
| EV / EBITDA | 36.8x | 37.5x | 40.2x | 37.7x | 75.3x | 56.2x | 47.5x | 45.3x |
| EV / EBIT | 46.5x | 43.8x | 45.4x | 42.6x | 80.2x | 64.9x | 53.5x | 44.6x |
| EV / FCF | 27.2x | 27.7x | 32x | 32.6x | 65.4x | 50.9x | 41.3x | 32.6x |
| FCF Yield | 3.68% | 3.6% | 3.12% | 3.07% | 1.53% | 1.96% | 2.42% | 3.07% |
| 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 | 340.28 | 340.28 | 340.28 |
| Nbr of stocks (in thousands) | 597,812 | 611,710 | 647,600 | 667,936 | 815,000 | 818,000 | - | - |
| Announcement Date | 22/8/22 | 18/8/23 | 19/8/24 | 18/8/25 | 1/9/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 215.9x | 19.21x | 56.23x | -.--% | 278B | |
| 26.98x | 9.96x | 16.27x | 0.73% | 3,949B | |
| 124.16x | 54.9x | 89.41x | -.--% | 463B | |
| 19.74x | 5.69x | 9.91x | 1.52% | 398B | |
| 28.68x | 5.72x | 18.02x | 1.33% | 261B | |
| 2273.7x | 37.97x | 124.22x | -.--% | 233B | |
| 94.85x | 9.41x | 25.19x | -.--% | 155B | |
| 55.4x | 14.87x | 39.18x | -.--% | 125B | |
| 14.07x | 3.74x | 7.83x | -.--% | 99.92B | |
| 461.77x | 19.58x | 77.42x | -.--% | 92.08B | |
| Average | 331.53x | 18.11x | 46.37x | 0.36% | 605.48B | |
| Weighted average by Cap. | 137.99x | 14.57x | 29.01x | 0.63% |
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
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
