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 76,451 105,148 115,954 292,324 - -
Change - 27.95% 53.74% 37.54% 10.28% 152.1% - -
Enterprise Value (EV) 1 39,189 48,718 73,005 99,359 113,050 288,741 284,526 278,833
Change - 24.32% 49.85% 36.1% 13.78% 155.41% -1.46% -2%
P/E -77x -184x 195x 44.6x 109x 264x 184x 157x
PBR 60.6x 234x 44.1x 20.4x 14.8x 9.7x 8.94x 8x
PEG - 3.9x -1x 0x -1.9x -17.6x 4.2x 9.1x
Capitalization / Revenue 9.13x 9.04x 11.1x 13.1x 12.6x 25.6x 21.2x 18.6x
EV / Revenue 9.21x 8.86x 10.6x 12.4x 12.3x 25.3x 20.6x 17.8x
EV / EBITDA 36.9x 36.8x 37.5x 40.2x 37.7x 77.1x 61.1x 52.5x
EV / EBIT 41.4x 46.5x 43.8x 45.4x 42.6x 86.8x 69.3x 57.3x
EV / FCF 28.3x 27.2x 27.7x 32x 32.6x 68.9x 54.2x 43.7x
FCF Yield 3.54% 3.68% 3.6% 3.12% 3.07% 1.45% 1.85% 2.29%
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 83.18 124.98 162.36 173.60 358.68 358.68 358.68
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.($)
1350.45x33.93x113.93x-.--% 207B
58.15x14.57x40.06x-.--% 118B
-65.56x9.42x247.15x-.--% 16.25B
15.5x4.23x8.41x1.88% 16.11B
17.64x3.98x9.67x-.--% 14.26B
-46.85x6.56x33.41x-.--% 8.89B
69.14x4.21x60.18x0.24% 6.78B
-41.38x6.71x223.65x-.--% 5.46B
78.21x8.27x37.34x - 5.27B
Average 159.48x 10.21x 85.98x 0.26% 44.25B
Weighted average by Cap. 717.73x 23.07x 87.18x 0.08%

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. PANWD Stock
  5. Valuation Palo Alto Networks, Inc.