Valuation Palo Alto Networks, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 16:05:00 2026-07-13 EDT			5-day change	1st Jan Change
27.95 ^BRL	+1.27%		-6.86%	+66.77%

07-13	Citigroup Adjusts Price Target on Palo Alto Networks to $400 From $340, Maintains Buy Rating	MT
07-09	Evercore ISI Adjusts Price Target on Palo Alto Networks to $415 From $320	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	269,194	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	132.16%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	113,050	265,490	261,339	255,654
Change	-	24.32%	49.85%	36.1%	13.78%	134.84%	-1.56%	-2.18%
P/E	-77x	-184x	195x	44.6x	109x	243x	169x	144x
PBR	60.6x	234x	44.1x	20.4x	14.8x	8.93x	8.23x	7.37x
PEG	-	3.9x	-1x	0x	-1.9x	-16.2x	3.9x	8.4x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	23.6x	19.5x	17.2x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	23.2x	18.9x	16.3x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	72.2x	57.1x	49.4x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	79.8x	63.7x	52.8x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	63.3x	49.8x	40x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	1.58%	2.01%	2.5%
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	13,796	15,677
EBITDA ¹	1,063	1,325	1,949	2,473	2,995	3,679	4,578	5,177
EBIT ¹	947.6	1,047	1,667	2,190	2,652	3,325	4,104	4,845
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	-3,705	-7,856	-13,541
Reference price ²	66.51	83.18	124.98	162.36	173.60	330.30	330.30	330.30
Nbr of stocks (in thousands)	584,345	597,812	611,710	647,600	667,936	815,000	-	-
Announcement Date	8/23/21	8/22/22	8/18/23	8/19/24	8/18/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CROWDSTRIKE HOLDINGS, INC.	1215.7x	31.33x	105.21x	-.--%	191B
FORTINET, INC.	57.8x	14.47x	39.81x	-.--%	118B
RUBRIK, INC.	-69.61x	10.03x	263.15x	-.--%	17.26B
GEN DIGITAL INC.	15.16x	4.17x	8.28x	1.92%	15.76B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	17.28x	3.88x	9.42x	-.--%	13.97B
SAILPOINT, INC.	-41.86x	5.81x	29.61x	-.--%	7.95B
SANGFOR TECHNOLOGIES INC.	72.17x	4.18x	62.43x	0.24%	6.75B
BLACKBERRY LIMITED	93.3x	9.92x	44.8x	-	6.29B
VARONIS SYSTEMS, INC.	-39.5x	6.38x	212.41x	-.--%	5.21B
Average	146.71x	10.02x	86.12x	0.27%	42.47B
Weighted average by Cap.	625.92x	21.35x	82.84x	0.08%