|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.390 USD | +0.68% |
|
+9.81% | +91.95% |
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.($) | ||
|---|---|---|---|---|---|---|
| 1350.45x | 33.93x | 113.93x | -.--% | 207B | ||
| 58.15x | 14.57x | 40.06x | -.--% | 118B | ||
| -65.56x | 9.42x | 247.15x | -.--% | 16.25B | ||
| 15.5x | 4.23x | 8.41x | 1.88% | 16.11B | ||
| 17.64x | 3.98x | 9.67x | -.--% | 14.26B | ||
| -46.85x | 6.56x | 33.41x | -.--% | 8.89B | ||
| 69.14x | 4.21x | 60.18x | 0.24% | 6.78B | ||
| -41.38x | 6.71x | 223.65x | -.--% | 5.46B | ||
| 78.21x | 8.27x | 37.34x | - | 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
- Stock Market
- Stocks
- PANW Stock
- PANWD Stock
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
















