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 76,451 105,148 115,954 306,244 - -
Change - 27.95% 53.74% 37.54% 10.28% 164.11% - -
Enterprise Value (EV) 1 39,189 48,718 73,005 99,359 113,050 302,661 298,446 292,753
Change - 24.32% 49.85% 36.1% 13.78% 167.72% -1.39% -1.91%
P/E -77x -184x 195x 44.6x 109x 280x 194x 165x
PBR 60.6x 234x 44.1x 20.4x 14.8x 10.2x 9.37x 8.38x
PEG - 3.9x -1x 0x -1.9x -17.4x 4.4x 9.5x
Capitalization / Revenue 9.13x 9.04x 11.1x 13.1x 12.6x 26.8x 22.1x 19.4x
EV / Revenue 9.21x 8.86x 10.6x 12.4x 12.3x 26.5x 21.6x 18.6x
EV / EBITDA 36.9x 36.8x 37.5x 40.2x 37.7x 80.9x 64.1x 55.2x
EV / EBIT 41.4x 46.5x 43.8x 45.4x 42.6x 91x 72.9x 60.5x
EV / FCF 28.3x 27.2x 27.7x 32x 32.6x 72.1x 56.8x 46x
FCF Yield 3.54% 3.68% 3.6% 3.12% 3.07% 1.39% 1.76% 2.17%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.8633 -0.4517 0.64 3.64 1.6 1.342 1.94 2.279
Distribution rate - - - - - - - -
Net sales 1 4,256 5,502 6,893 8,028 9,222 11,423 13,832 15,749
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 4,095 4,838
Net income 1 -498.9 -267 439.7 2,578 1,134 904.5 1,506 1,636
Net Debt 1 324.9 -1,010 -3,446 -5,788 -2,903 -3,583 -7,798 -13,491
Reference price 2 66.51 83.18 124.98 162.36 173.60 375.76 375.76 375.76
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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
279.91x26.5x80.86x-.--% 306B
1328.08x35.78x120.29x-.--% 218B
50.46x13.5x35.57x-.--% 114B
-81.46x12.18x319.57x-.--% 20.79B
16.44x4.29x8.59x1.85% 16.41B
16.41x3.6x8.84x-.--% 12.97B
-55.55x7.86x39.96x-.--% 10.54B
84.08x5.12x72.6x0.19% 7.81B
75.92x8.02x36.21x - 5.12B
Average 190.48x 12.98x 80.28x 0.25% 79.12B
Weighted average by Cap. 533.68x 25.26x 88.63x 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

  1. Stock Market
  2. Stocks
  3. PANW Stock
  4. PANW Stock
  5. Valuation Palo Alto Networks, Inc.