|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 239.02 EUR | +4.77% |
|
-5.53% | +44.16% |
| 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 |
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 | 214,524 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 85.01% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 113,050 | 210,448 | 206,173 | 200,439 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 86.15% | -2.03% | -2.78% |
| P/E Ratio | -77x | -184x | 195x | 44.6x | 109x | 192x | 133x | 112x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 7.1x | 6.63x | 5.92x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | -13.6x | 3x | 6.1x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 18.8x | 15.6x | 13.7x |
| EV / Revenue | 9.21x | 8.86x | 10.6x | 12.4x | 12.3x | 18.4x | 15x | 12.8x |
| EV / EBITDA | 36.9x | 36.8x | 37.5x | 40.2x | 37.7x | 58.2x | 45.2x | 39.4x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 63.3x | 50.3x | 41.4x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 50.3x | 39.4x | 31.6x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 1.99% | 2.54% | 3.17% |
| 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 | 263.22 | 263.22 | 263.22 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 1014.61x | 26.89x | 90.24x | -.--% | 165B | |
| 50.02x | 12.44x | 34.2x | -.--% | 102B | |
| 14.27x | 3.99x | 7.94x | 2.04% | 14.83B | |
| -60.24x | 8.46x | 220.86x | -.--% | 14.68B | |
| 16.17x | 3.56x | 8.64x | -.--% | 13.08B | |
| -39.52x | 6.13x | 31.15x | -.--% | 8.34B | |
| 72.15x | 3.9x | 58.13x | 0.32% | 6.36B | |
| 63.18x | 8.35x | 41.38x | - | 5.18B | |
| -28.64x | 4.43x | 147.44x | -.--% | 3.78B | |
| Average | 122.45x | 8.68x | 71.11x | 0.29% | 36.99B | |
| Weighted average by Cap. | 517.52x | 18.22x | 69.79x | 0.1% |
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
- 5AP Stock
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
