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

Stocks

End-of-day quote Thailand S.E. 2026-09-25			5-day change	1st Jan Change
13.10 ^THB	-0.76%		+5.65%	+120.17%

09-24	BlackBerry Lifts Full-Year Outlook as Software Solutions Unit Drives Second-Quarter Growth	MT
09-23	US Equity Indexes Retreat as Blockbuster Private Sector Growth Lifts Treasury Yields, Fed Rate-Increase Bets	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	306,537	-	-
Change	-	53.74%	37.54%	10.28%	133.23%	13.35%	-	-
Enterprise Value (EV) ¹	48,718	73,005	99,359	113,050	269,144	300,403	294,668	288,315
Change	-	49.85%	36.1%	13.78%	138.07%	11.61%	-1.91%	-2.16%
P/E	-184x	195x	44.6x	109x	830x	238x	170x	138x
PBR	234x	44.1x	20.4x	14.8x	9.84x	10.2x	9.3x	8.28x
PEG	-	-1x	0x	-1.9x	-11.1x	1x	4.2x	5.9x
Capitalization / Revenue	9.04x	11.1x	13.1x	12.6x	23.6x	21.6x	18.9x	16.5x
EV / Revenue	8.86x	10.6x	12.4x	12.3x	23.4x	21.2x	18.2x	15.6x
EV / EBITDA	36.8x	37.5x	40.2x	37.7x	75.3x	62.1x	52.5x	50.2x
EV / EBIT	46.5x	43.8x	45.4x	42.6x	80.2x	71.7x	59.2x	49.5x
EV / FCF	27.2x	27.7x	32x	32.6x	65.4x	56.2x	45.7x	36.1x
FCF Yield	3.68%	3.6%	3.12%	3.07%	1.53%	1.78%	2.19%	2.77%
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	374.74	374.74	374.74
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PALO ALTO NETWORKS, INC.	247.39x	22.07x	64.62x	-.--%	319B
CROWDSTRIKE HOLDINGS, INC.	2596.7x	43.51x	140.15x	-.--%	266B
FORTINET, INC.	57.78x	15.56x	40.99x	-.--%	131B
RUBRIK, INC.	-89.43x	13.48x	212.5x	-.--%	23.59B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	17.65x	3.94x	9.67x	-.--%	13.92B
GEN DIGITAL INC.	13.23x	3.81x	7.63x	2.2%	13.81B
SAILPOINT, INC.	-62.99x	9.56x	48.44x	-.--%	12.63B
SANGFOR TECHNOLOGIES INC.	106.99x	5.98x	80.88x	0.13%	9.02B
VARONIS SYSTEMS, INC.	-36.92x	6.78x	160.28x	-.--%	5.51B
Average	316.71x	13.85x	85.02x	0.26%	88.33B
Weighted average by Cap.	976.97x	26.81x	89.06x	0.04%