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

Stocks

End-of-day quote Berne S.E. Other stock markets 02/12/2025			5-day change	1st Jan Change
150.49 ^CHF	-.--%		-6.66%	-10.86%

10:54pm	Oppenheimer Adjusts Palo Alto Networks PT to $400 From $350, Maintains Outperform Rating	MT
30/07	AT&T Expands Partnership With Palo Alto Networks to Secure Enterprise Networks	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	282,911	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	143.99%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	113,050	279,328	275,113	269,420
Change	-	24.32%	49.85%	36.1%	13.78%	147.08%	-1.51%	-2.07%
P/E	-77x	-184x	195x	44.6x	109x	255x	178x	152x
PBR	60.6x	234x	44.1x	20.4x	14.8x	9.38x	8.65x	7.74x
PEG	-	3.9x	-1x	0x	-1.9x	-17x	4.1x	8.8x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	24.8x	20.5x	18x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	24.5x	19.9x	17.2x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	74.6x	59x	50.8x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	84x	67x	55.4x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	66.7x	52.4x	42.3x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	1.5%	1.91%	2.37%
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	347.13	347.13	347.13
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CROWDSTRIKE HOLDINGS, INC.	1262.95x	33.84x	113.75x	-.--%	206B
FORTINET, INC.	52.85x	14.17x	37.33x	-.--%	120B
GEN DIGITAL INC.	16.33x	4.37x	8.69x	1.78%	16.86B
RUBRIK, INC.	-62.05x	8.89x	233.26x	-.--%	15.38B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	15.89x	3.45x	8.47x	-.--%	12.56B
SAILPOINT, INC.	-51.4x	7.24x	36.81x	-.--%	9.76B
SANGFOR TECHNOLOGIES INC.	74.17x	4.56x	65.27x	0.23%	7.3B
BLACKBERRY LIMITED	73.95x	7.8x	35.23x	-	4.98B
VARONIS SYSTEMS, INC.	-32.07x	5.72x	124.21x	-.--%	4.73B
Average	150.07x	10.00x	73.67x	0.25%	44.17B
Weighted average by Cap.	670.54x	22.89x	83.94x	0.08%