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

Stocks

Market Closed - Toronto S.E. 15:59:59 2026-10-27 EDT			5-day change	1st Jan Change
46.92 ^CAD	+2.78%		+17.77%	+113.66%

10-27	Broadcom Could Generate Up to $30 Billion in Revenue From Anthropic AI Financing Deal With Limited Risk, Truist Says	MT
10-16	US Equity Indexes Drop as Investors Rotate Out of High-Growth Sectors, Crude Oil Jumps	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	49,728	76,451	105,148	115,954	270,441	328,591	-	-
Change	-	53.74%	37.54%	10.28%	133.23%	21.5%	-	-
Enterprise Value (EV) ¹	48,718	73,005	99,359	113,050	269,144	322,457	316,721	310,368
Change	-	49.85%	36.1%	13.78%	138.07%	19.81%	-1.78%	-2.01%
P/E	-184x	195x	44.6x	109x	830x	255x	182x	148x
PBR	234x	44.1x	20.4x	14.8x	9.84x	11x	9.96x	8.87x
PEG	-	-1x	0x	-1.9x	-11.1x	1x	4.5x	6.4x
Capitalization / Revenue	9.04x	11.1x	13.1x	12.6x	23.6x	23.2x	20.2x	17.7x
EV / Revenue	8.86x	10.6x	12.4x	12.3x	23.4x	22.8x	19.5x	16.7x
EV / EBITDA	36.8x	37.5x	40.2x	37.7x	75.3x	66.6x	56.4x	54x
EV / EBIT	46.5x	43.8x	45.4x	42.6x	80.2x	76.9x	63.6x	53.3x
EV / FCF	27.2x	27.7x	32x	32.6x	65.4x	60.3x	49.1x	38.9x
FCF Yield	3.68%	3.6%	3.12%	3.07%	1.53%	1.66%	2.04%	2.57%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.4517	0.64	3.64	1.6	0.4	1.576	2.211	2.723
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,502	6,893	8,028	9,222	11,480	14,173	16,228	18,533
EBITDA ¹	1,325	1,949	2,473	2,995	3,573	4,841	5,614	5,746
EBIT ¹	1,047	1,667	2,190	2,652	3,356	4,193	4,979	5,827
Net income ¹	-267	439.7	2,578	1,134	307	1,276	1,812	2,564
Net Debt ¹	-1,010	-3,446	-5,788	-2,903	-1,297	-6,134	-11,869	-18,222
Reference price ²	83.18	124.98	162.36	173.60	331.83	401.70	401.70	401.70
Nbr of stocks (in thousands)	597,812	611,710	647,600	667,936	815,000	818,000	-	-
Announcement Date	8/22/22	8/18/23	8/19/24	8/18/25	9/1/26	-	-	-

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.($)
MICROSOFT CORPORATION	27.02x	9.97x	16.25x	0.72%	3,955B
PALANTIR TECHNOLOGIES INC.	128.24x	56.72x	92.32x	-.--%	478B
ORACLE CORPORATION	18.98x	5.51x	9.6x	1.58%	382B
PALO ALTO NETWORKS, INC.	247.74x	22.1x	64.71x	-.--%	319B
SAP SE	29.36x	6x	18.66x	1.27%	274B
CROWDSTRIKE HOLDINGS, INC.	2618.3x	43.86x	143.47x	-.--%	269B
SERVICENOW, INC.	100.42x	9.96x	26.67x	-.--%	164B
FORTINET, INC.	59.67x	15.99x	42.13x	-.--%	135B
ADOBE INC.	14.18x	3.77x	7.88x	-.--%	101B
Average	360.43x	19.32x	46.85x	0.4%	675.11B
Weighted average by Cap.	163.25x	15.35x	30.81x	0.63%