Valuation Palo Alto Networks, Inc. Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2025-12-02			5-day change	1st Jan Change
150.49 ^CHF	-.--%		-6.66%	-10.86%

06-09	CrowdStrike shares fall as 'Mythos moment' fails to cheer investors	RE
06-09	Deutsche Telekom, Palo Alto Networks Launch European-compliant Cybersecurity Service for Organizations	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	227,890	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	96.54%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	113,050	223,814	219,539	213,805
Change	-	24.32%	49.85%	36.1%	13.78%	97.98%	-1.91%	-2.61%
P/E Ratio	-77x	-184x	195x	44.6x	109x	203x	141x	119x
PBR	60.6x	234x	44.1x	20.4x	14.8x	7.54x	7.05x	6.29x
PEG	-	3.9x	-1x	0x	-1.9x	-14.4x	3.2x	6.5x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	20x	16.5x	14.6x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	19.6x	15.9x	13.7x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	61.9x	48.1x	42.1x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	67.3x	53.6x	44.2x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	53.5x	41.9x	33.7x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	1.87%	2.39%	2.97%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.8633	-0.4517	0.64	3.64	1.6	1.374	1.98	2.342
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,256	5,502	6,893	8,028	9,222	11,422	13,777	15,643
EBITDA ¹	1,063	1,325	1,949	2,473	2,995	3,617	4,563	5,082
EBIT ¹	947.6	1,047	1,667	2,190	2,652	3,325	4,100	4,839
Net income ¹	-498.9	-267	439.7	2,578	1,134	923.7	1,559	1,698
Net Debt ¹	324.9	-1,010	-3,446	-5,788	-2,903	-4,077	-8,352	-14,086
Reference price ²	66.51	83.18	124.98	162.36	173.60	279.62	279.62	279.62
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.	1083.21x	28.76x	96.53x	-.--%	176B
FORTINET, INC.	52.25x	13.02x	35.8x	-.--%	106B
RUBRIK, INC.	-60.35x	8.48x	221.28x	-.--%	14.71B
GEN DIGITAL INC.	13.88x	3.92x	7.79x	2.1%	14.42B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	15.84x	3.47x	8.41x	-.--%	12.81B
SAILPOINT, INC.	-38.74x	6x	30.49x	-.--%	8.18B
SANGFOR TECHNOLOGIES INC.	70.22x	3.77x	56.3x	0.33%	6.19B
BLACKBERRY LIMITED	66.1x	8.75x	43.35x	-	5.42B
VARONIS SYSTEMS, INC.	-29.13x	4.51x	150.35x	-.--%	3.84B
Average	130.36x	8.96x	72.26x	0.3%	38.65B
Weighted average by Cap.	563.75x	19.58x	73.82x	0.09%