|
End-of-day quote
Thailand S.E.
2026-08-13
|
5-day change | 1st Jan Change | ||
| 5.200 THB | +0.97% |
|
+4.00% | - |
| 08-11 | Oil climbs and catches up with Wall Street, but software limits the damage |  |
| 08-07 | US stocks set for higher open as surprise payrolls fall cools rate-hike bets | RE |
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 | 315,413 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 172.02% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 113,050 | 311,830 | 307,615 | 301,922 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 175.83% | -1.35% | -1.85% |
| P/E | -77x | -184x | 195x | 44.6x | 109x | 288x | 199x | 170x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 10.5x | 9.65x | 8.63x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | -17.9x | 4.5x | 9.8x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 27.6x | 22.8x | 20x |
| EV / Revenue | 9.21x | 8.86x | 10.6x | 12.4x | 12.3x | 27.3x | 22.2x | 19.2x |
| EV / EBITDA | 36.9x | 36.8x | 37.5x | 40.2x | 37.7x | 83.3x | 66x | 56.9x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 93.8x | 75.1x | 62.4x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 74.5x | 58.6x | 47.4x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 1.34% | 1.71% | 2.11% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.8633 | -0.4517 | 0.64 | 3.64 | 1.6 | 1.342 | 1.941 | 2.279 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,256 | 5,502 | 6,893 | 8,028 | 9,222 | 11,423 | 13,830 | 15,746 |
| 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 | 4,097 | 4,842 |
| Net income 1 | -498.9 | -267 | 439.7 | 2,578 | 1,134 | 904.5 | 1,507 | 1,637 |
| 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 | 387.01 | 387.01 | 387.01 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 288.29x | 27.3x | 83.31x | -.--% | 315B | |
| 1382.93x | 37.13x | 124.83x | -.--% | 226B | |
| 52.08x | 13.95x | 36.76x | -.--% | 118B | |
| -78x | 11.64x | 305.48x | -.--% | 19.91B | |
| 17.17x | 4.43x | 8.86x | 1.77% | 17.14B | |
| 16.7x | 3.68x | 9.04x | -.--% | 13.2B | |
| -55.97x | 7.92x | 40.28x | -.--% | 10.62B | |
| 82.97x | 5.05x | 71.54x | 0.19% | 7.71B | |
| 76.59x | 8.09x | 36.54x | - | 5.16B | |
| Average | 198.08x | 13.24x | 79.63x | 0.25% | 81.44B | |
| Weighted average by Cap. | 557.69x | 26.14x | 90.49x | 0.04% |
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
- PANW19 Stock
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
