|
Delayed
Sao Paulo
12:17:36 20/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 30.46 BRL | -4.27% |
|
-9.72% | +81.74% |
| 11:43pm | Palo Alto Networks Launches Frontier AI Critical Defense Program | MT |
| 11:10pm | UBS Adjusts Palo Alto Networks Price Target to $390 From $300, Maintains Neutral Rating | MT |
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 | 304,924 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 162.97% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 113,050 | 301,341 | 297,134 | 291,417 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 166.55% | -1.4% | -1.92% |
| P/E | -77x | -184x | 195x | 44.6x | 109x | 279x | 193x | 164x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 10.1x | 9.32x | 8.33x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | -17.3x | 4.3x | 9.3x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 26.7x | 22x | 19.3x |
| EV / Revenue | 9.21x | 8.86x | 10.6x | 12.4x | 12.3x | 26.4x | 21.5x | 18.5x |
| EV / EBITDA | 36.9x | 36.8x | 37.5x | 40.2x | 37.7x | 81.1x | 64.4x | 54.9x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 90.6x | 72.5x | 60.2x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 71.8x | 56.6x | 45.8x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 1.39% | 1.77% | 2.18% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.8633 | -0.4517 | 0.64 | 3.64 | 1.6 | 1.342 | 1.942 | 2.284 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,256 | 5,502 | 6,893 | 8,028 | 9,222 | 11,423 | 13,836 | 15,762 |
| EBITDA 1 | 1,063 | 1,325 | 1,949 | 2,473 | 2,995 | 3,716 | 4,617 | 5,307 |
| EBIT 1 | 947.6 | 1,047 | 1,667 | 2,190 | 2,652 | 3,325 | 4,097 | 4,843 |
| Net income 1 | -498.9 | -267 | 439.7 | 2,578 | 1,134 | 904.6 | 1,507 | 1,639 |
| Net Debt 1 | 324.9 | -1,010 | -3,446 | -5,788 | -2,903 | -3,583 | -7,790 | -13,508 |
| Reference price 2 | 66.51 | 83.18 | 124.98 | 162.36 | 173.60 | 374.14 | 374.14 | 374.14 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 278.7x | 26.38x | 81.09x | -.--% | 305B | |
| 1340.55x | 35.61x | 118.97x | -.--% | 217B | |
| 51.16x | 13.7x | 36.08x | -.--% | 116B | |
| -81.08x | 12.12x | 318.03x | -.--% | 20.7B | |
| 16.57x | 4.31x | 8.64x | 1.84% | 16.54B | |
| 16.83x | 3.72x | 9.13x | -.--% | 13.3B | |
| -57.03x | 8.13x | 41.35x | -.--% | 10.89B | |
| 82.52x | 5.02x | 71.11x | 0.19% | 7.66B | |
| 74.68x | 7.88x | 35.59x | - | 5.03B | |
| Average | 191.43x | 12.99x | 80.00x | 0.25% | 79.09B | |
| Weighted average by Cap. | 534.93x | 25.14x | 88.12x | 0.05% |
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
- P2AN34 Stock
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
