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

Stocks

Market Closed - London S.E. Other stock markets 11:27:31 2026-06-29 EDT			5-day change	1st Jan Change
329.46 ^USD	+11.68%		+15.09%	+77.46%

06-29	Arete Adjusts Price Target on Palo Alto Networks to $433 From $185, Maintains Buy Rating	MT
06-29	Cheaper AI is better: Soaring bills are reshaping how businesses choose models	RE

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	247,923	-	-
Change	-	27.95%	53.74%	37.54%	10.28%	113.81%	-	-
Enterprise Value (EV) ¹	39,189	48,718	73,005	99,359	113,050	244,218	240,062	234,399
Change	-	24.32%	49.85%	36.1%	13.78%	116.03%	-1.7%	-2.36%
P/E	-77x	-184x	195x	44.6x	109x	244x	169x	146x
PBR	60.6x	234x	44.1x	20.4x	14.8x	8.97x	8.28x	7.41x
PEG	-	3.9x	-1x	0x	-1.9x	-16.3x	3.8x	8.9x
Capitalization / Revenue	9.13x	9.04x	11.1x	13.1x	12.6x	21.7x	18x	15.8x
EV / Revenue	9.21x	8.86x	10.6x	12.4x	12.3x	21.4x	17.4x	15x
EV / EBITDA	36.9x	36.8x	37.5x	40.2x	37.7x	66.4x	52.4x	45.3x
EV / EBIT	41.4x	46.5x	43.8x	45.4x	42.6x	73.5x	58.5x	48.4x
EV / FCF	28.3x	27.2x	27.7x	32x	32.6x	58.3x	45.8x	36.8x
FCF Yield	3.54%	3.68%	3.6%	3.12%	3.07%	1.72%	2.18%	2.72%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.8633	-0.4517	0.64	3.64	1.6	1.36	1.959	2.28
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,256	5,502	6,893	8,028	9,222	11,423	13,782	15,653
EBITDA ¹	1,063	1,325	1,949	2,473	2,995	3,679	4,578	5,177
EBIT ¹	947.6	1,047	1,667	2,190	2,652	3,325	4,102	4,846
Net income ¹	-498.9	-267	439.7	2,578	1,134	910.4	1,537	1,648
Net Debt ¹	324.9	-1,010	-3,446	-5,788	-2,903	-3,705	-7,861	-13,524
Reference price ²	66.51	83.18	124.98	162.36	173.60	332.00	332.00	332.00
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.	1130.9x	29.17x	97.93x	-.--%	178B
FORTINET, INC.	54.52x	13.61x	37.42x	-.--%	111B
RUBRIK, INC.	-60.05x	8.59x	225.35x	-.--%	14.89B
GEN DIGITAL INC.	14.17x	3.98x	7.9x	2.05%	14.73B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.73x	3.72x	9.04x	-.--%	13.53B
SAILPOINT, INC.	-39.38x	5.44x	27.72x	-.--%	7.48B
BLACKBERRY LIMITED	98.86x	10.53x	47.55x	-	6.66B
SANGFOR TECHNOLOGIES INC.	63.99x	3.38x	50.39x	0.36%	5.61B
VARONIS SYSTEMS, INC.	-35.08x	5.58x	185.96x	-.--%	4.63B
Average	138.29x	9.33x	76.59x	0.3%	39.65B
Weighted average by Cap.	582.77x	19.92x	75.34x	0.09%