|
Market Closed -
Boerse Muenchen
06:43:35 29/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 26.80 EUR | -3.60% |
|
+3.08% | +100.00% |
| 28/08 | Jobs report, Broadcom results pose next hurdles for stock market rally | RE |
| 28/08 | Wall St Week Ahead-Jobs report, Broadcom results pose next hurdles for stock market rally | RE |
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 | 302,846 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 161.18% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 113,050 | 299,263 | 295,059 | 289,340 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 164.72% | -1.4% | -1.94% |
| P/E | -77x | -184x | 195x | 44.6x | 109x | 275x | 190x | 163x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 10x | 9.26x | 8.27x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | -17.7x | 4.3x | 9.7x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 26.5x | 21.9x | 19.2x |
| EV / Revenue | 9.21x | 8.86x | 10.6x | 12.4x | 12.3x | 26.2x | 21.3x | 18.3x |
| EV / EBITDA | 36.9x | 36.8x | 37.5x | 40.2x | 37.7x | 80.5x | 63.9x | 54.5x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 90x | 72.1x | 59.2x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 71.2x | 56.2x | 44.8x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 1.4% | 1.78% | 2.23% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.8633 | -0.4517 | 0.64 | 3.64 | 1.6 | 1.351 | 1.954 | 2.283 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,256 | 5,502 | 6,893 | 8,028 | 9,222 | 11,423 | 13,835 | 15,810 |
| 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 | 3,326 | 4,094 | 4,892 |
| Net income 1 | -498.9 | -267 | 439.7 | 2,578 | 1,134 | 875.5 | 1,468 | 1,572 |
| Net Debt 1 | 324.9 | -1,010 | -3,446 | -5,788 | -2,903 | -3,583 | -7,786 | -13,506 |
| Reference price 2 | 66.51 | 83.18 | 124.98 | 162.36 | 173.60 | 371.59 | 371.59 | 371.59 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 274.98x | 26.2x | 80.53x | -.--% | 303B | |
| 1730.18x | 36.36x | 117.54x | -.--% | 224B | |
| 53.75x | 14.42x | 37.99x | -.--% | 122B | |
| -73.12x | 11.25x | 182.87x | -.--% | 19.15B | |
| 18.6x | 4.69x | 9.38x | 1.64% | 18.57B | |
| 17.87x | 4.01x | 9.85x | -.--% | 14.12B | |
| -56.87x | 8.41x | 42.73x | -.--% | 11.25B | |
| 92.77x | 5.3x | 71.97x | 0.14% | 7.92B | |
| -34.2x | 6.15x | 133.46x | -.--% | 5.04B | |
| Average | 224.88x | 12.98x | 76.26x | 0.2% | 80.48B | |
| Weighted average by Cap. | 656.96x | 25.33x | 84.00x | 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
- 5AP0 Stock
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
