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

Stocks

Real-time Estimate Cboe BZX Other stock markets 20:00:00 2026-07-22 EDT			5-day change	1st Jan Change
323.82 ^USD	-5.54%		-3.93%	+84.65%

07-22	Alphabet Takes the Hot Seat
07-22	Tech set to drive markets forward again

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	273,253	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	135.66%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	113,050	269,670	265,455	259,762
Change	-	24.32%	49.85%	36.1%	13.78%	138.54%	-1.56%	-2.14%
P/E	-77x	-184x	195x	44.6x	109x	247x	172x	147x
PBR	60.6x	234x	44.1x	20.4x	14.8x	9.06x	8.36x	7.48x
PEG	-	3.9x	-1x	0x	-1.9x	-16.5x	4x	8.6x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	23.9x	19.8x	17.4x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	23.6x	19.2x	16.5x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	72x	57x	48.9x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	81.1x	64.6x	53.4x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	64.3x	50.6x	40.8x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	1.55%	1.98%	2.45%
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	13,810	15,697
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	4,107	4,862
Net income ¹	-498.9	-267	439.7	2,578	1,134	910.4	1,531	1,655
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	335.28	335.28	335.28
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.	1218.99x	31.42x	105.5x	-.--%	192B
FORTINET, INC.	55.61x	13.95x	38.37x	-.--%	114B
GEN DIGITAL INC.	14.83x	4.1x	8.16x	1.96%	15.41B
RUBRIK, INC.	-61.18x	8.76x	229.81x	-.--%	15.17B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.46x	3.64x	8.84x	-.--%	13.31B
SAILPOINT, INC.	-44.16x	6.16x	31.36x	-.--%	8.38B
SANGFOR TECHNOLOGIES INC.	76.5x	4.73x	67.62x	0.22%	7.51B
VARONIS SYSTEMS, INC.	-39.46x	6.37x	212.15x	-.--%	5.2B
BLACKBERRY LIMITED	77.98x	8.24x	37.23x	-	5.26B
Average	146.17x	9.71x	82.12x	0.27%	41.74B
Weighted average by Cap.	639.14x	21.35x	80.92x	0.09%