|
Market Closed -
Boerse Muenchen
16:44:11 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 160.04 EUR | +0.36% |
|
+4.82% | +132.38% |
| 09-23 | US companies face rise in cyber attacks | RE |
| 09-17 | Bernstein Adjusts Price Target on Fortinet to $145 From $102, Keeps Market Perform Rating | MT |
Company Valuation: Fortinet, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 58,762 | 38,195 | 44,946 | 72,414 | 59,053 | 132,765 | - | - |
| Change | - | -35% | 17.68% | 61.12% | -18.45% | 124.82% | - | - |
| Enterprise Value (EV) 1 | 57,199 | 36,928 | 43,498 | 69,342 | 56,467 | 128,039 | 125,316 | 122,538 |
| Change | - | -35.44% | 17.79% | 59.42% | -18.57% | 126.75% | -2.13% | -2.22% |
| P/E | 99x | 46.1x | 40.1x | 41.8x | 32.8x | 58.5x | 53.2x | 44.2x |
| PBR | 76.8x | -137x | -98.4x | 48.8x | 49.1x | 48.9x | 25x | 17x |
| PEG | - | 1x | 1.1x | 0.8x | 4.63x | 2.1x | 5.36x | 2.2x |
| Capitalization / Revenue | 17.6x | 8.65x | 8.47x | 12.2x | 8.68x | 16.4x | 14.7x | 13.2x |
| EV / Revenue | 17.1x | 8.36x | 8.2x | 11.6x | 8.3x | 15.8x | 13.9x | 12.2x |
| EV / EBITDA | 59.6x | 28.1x | 26.8x | 31.4x | 22x | 41.5x | 35.5x | 29.4x |
| EV / EBIT | 65.3x | 30.6x | 28.9x | 33.3x | 23.4x | 43.6x | 38.3x | 32.9x |
| EV / FCF | 47.5x | 25.5x | 25.1x | 36.9x | 25.5x | 41.4x | 37.2x | 32.5x |
| FCF Yield | 2.1% | 3.92% | 3.98% | 2.71% | 3.92% | 2.42% | 2.69% | 3.07% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.726 | 1.06 | 1.46 | 2.26 | 2.42 | 3.092 | 3.399 | 4.095 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,342 | 4,417 | 5,305 | 5,956 | 6,800 | 8,119 | 9,040 | 10,072 |
| EBITDA 1 | 959.9 | 1,312 | 1,620 | 2,208 | 2,565 | 3,083 | 3,526 | 4,168 |
| EBIT 1 | 875.5 | 1,208 | 1,507 | 2,085 | 2,413 | 2,937 | 3,269 | 3,725 |
| Net income 1 | 606.8 | 857.3 | 1,148 | 1,745 | 1,853 | 2,290 | 2,548 | 3,017 |
| Net Debt 1 | -1,563 | -1,267 | -1,448 | -3,072 | -2,586 | -4,727 | -7,449 | -10,227 |
| Reference price 2 | 71.88 | 48.89 | 58.53 | 94.48 | 79.41 | 180.95 | 180.95 | 180.95 |
| Nbr of stocks (in thousands) | 817,499 | 781,236 | 767,910 | 766,453 | 743,648 | 733,714 | - | - |
| Announcement Date | 2/3/22 | 2/7/23 | 2/6/24 | 2/6/25 | 2/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.03x | 9.62x | 15.72x | 0.76% | 3,843B | |
| 122.42x | 54.13x | 88.14x | -.--% | 454B | |
| 20.78x | 5.92x | 10.37x | 1.45% | 431B | |
| 251.41x | 22.44x | 65.69x | -.--% | 330B | |
| 2660.9x | 44.6x | 145.87x | -.--% | 277B | |
| 26.43x | 5.3x | 16.72x | 1.43% | 239B | |
| 89.18x | 8.66x | 23.18x | -.--% | 139B | |
| 57.8x | 15.57x | 41x | -.--% | 133B | |
| 493.9x | 21.18x | 83.73x | -.--% | 99.54B | |
| Average | 416.54x | 20.83x | 54.49x | 0.4% | 660.56B | |
| Weighted average by Cap. | 178.36x | 15.22x | 31.62x | 0.65% |
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
- FTNT Stock
- FO8 Stock
- Valuation Fortinet, Inc.
Select your edition
All financial news and data tailored to specific country editions
