|
Market Closed -
Nasdaq
06:00:00 15/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 384.27 USD | -2.96% |
|
+5.61% | +108.62% |
| 15/08 | Major Software Providers Poised for Quarterly Beats Amid 'Bullish' Reseller Feedback, RBC Says | MT |
| 11/08 | Oil climbs and catches up with Wall Street, but software limits the damage |  |
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 | 313,180 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 170.09% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 113,050 | 309,597 | 305,382 | 299,689 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 173.86% | -1.36% | -1.86% |
| P/E | -77x | -184x | 195x | 44.6x | 109x | 286x | 198x | 169x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 10.4x | 9.58x | 8.57x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | -17.8x | 4.4x | 9.7x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 27.4x | 22.6x | 19.9x |
| EV / Revenue | 9.21x | 8.86x | 10.6x | 12.4x | 12.3x | 27.1x | 22.1x | 19x |
| EV / EBITDA | 36.9x | 36.8x | 37.5x | 40.2x | 37.7x | 82.7x | 65.5x | 56.5x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 93.1x | 74.5x | 61.9x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 73.8x | 58.2x | 47.1x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 1.35% | 1.72% | 2.12% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.8633 | -0.4517 | 0.64 | 3.64 | 1.6 | 1.342 | 1.941 | 2.279 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,256 | 5,502 | 6,893 | 8,028 | 9,222 | 11,423 | 13,830 | 15,746 |
| 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 | 4,097 | 4,842 |
| Net income 1 | -498.9 | -267 | 439.7 | 2,578 | 1,134 | 904.5 | 1,507 | 1,637 |
| 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 | 384.27 | 384.27 | 384.27 |
| Nbr of stocks (in thousands) | 584,345 | 597,812 | 611,710 | 647,600 | 667,936 | 815,000 | - | - |
| Announcement Date | 23/8/21 | 22/8/22 | 18/8/23 | 19/8/24 | 18/8/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 286.25x | 27.1x | 82.72x | -.--% | 313B | |
| 1347.01x | 36.3x | 122.05x | -.--% | 221B | |
| 51.81x | 13.88x | 36.56x | -.--% | 117B | |
| -82.43x | 12.33x | 323.55x | -.--% | 21.04B | |
| 17.08x | 4.41x | 8.82x | 1.78% | 17.05B | |
| 17.02x | 3.77x | 9.26x | -.--% | 13.45B | |
| -58.36x | 8.28x | 42.1x | -.--% | 11.08B | |
| 84.72x | 5.16x | 73.21x | 0.18% | 7.87B | |
| 77.32x | 8.17x | 36.9x | - | 5.21B | |
| -35.03x | 6.32x | 137.08x | -.--% | 5.17B | |
| Average | 170.54x | 12.57x | 87.22x | 0.22% | 73.24B | |
| Weighted average by Cap. | 535.71x | 25.57x | 90.37x | 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
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
