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%

07-01	BNP Paribas Adjusts Price Target on Palo Alto Networks to $380 From $330, Maintains Outperform Rating	MT
07-01	BTIG Adjusts Price Target on Palo Alto Networks to $380 From $333, Maintains Buy Rating	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	283,669	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	144.64%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	113,050	279,964	275,813	270,128
Change	-	24.32%	49.85%	36.1%	13.78%	147.65%	-1.48%	-2.06%
P/E	-77x	-184x	195x	44.6x	109x	256x	178x	152x
PBR	60.6x	234x	44.1x	20.4x	14.8x	9.41x	8.68x	7.76x
PEG	-	3.9x	-1x	0x	-1.9x	-17.1x	4.1x	8.8x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	24.8x	20.6x	18.1x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	24.5x	20x	17.2x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	76.1x	60.2x	52.2x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	84.2x	67.2x	55.8x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	66.8x	52.6x	42.3x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	1.5%	1.9%	2.36%
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	13,792	15,673
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	4,103	4,845
Net income ¹	-498.9	-267	439.7	2,578	1,134	910.4	1,531	1,651
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	348.06	348.06	348.06
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.	1254.97x	32.37x	108.69x	-.--%	198B
FORTINET, INC.	56.28x	14.07x	38.68x	-.--%	114B
RUBRIK, INC.	-69.44x	10.01x	262.49x	-.--%	17.22B
GEN DIGITAL INC.	15.46x	4.22x	8.4x	1.88%	16.07B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	17.57x	3.96x	9.62x	-.--%	14.21B
SAILPOINT, INC.	-45.63x	6.38x	32.48x	-.--%	8.66B
BLACKBERRY LIMITED	100.04x	10.66x	48.14x	-	6.74B
SANGFOR TECHNOLOGIES INC.	67.14x	3.58x	53.38x	0.34%	5.9B
VARONIS SYSTEMS, INC.	-37.31x	5.98x	199.29x	-.--%	4.92B
Average	151.01x	10.14x	84.58x	0.28%	42.86B
Weighted average by Cap.	658.83x	21.98x	84.49x	0.09%