|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 122.78 USD | +0.75% |
|
+7.64% | +54.62% |
| May. 12 | Fortinet to Further FortiAIGate Solution With Nvidia's AI Platforms, Software Technologies | MT |
| May. 12 | Fortinet deepens integration to uniquely secure enterprise AI at scale with Nvidia | RE |
Company Valuation: Fortinet, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 58,762 | 38,195 | 44,946 | 72,414 | 59,053 | 89,955 | - | - |
| Change | - | -35% | 17.68% | 61.12% | -18.45% | 52.33% | - | - |
| Enterprise Value (EV) 1 | 57,199 | 36,928 | 43,498 | 69,342 | 56,467 | 85,362 | 83,004 | 78,776 |
| Change | - | -35.44% | 17.79% | 59.42% | -18.57% | 51.17% | -2.76% | -5.09% |
| P/E ratio | 99x | 46.1x | 40.1x | 41.8x | 32.8x | 44.2x | 40.7x | 35.2x |
| PBR | 76.8x | -137x | -98.4x | 48.8x | 49.1x | 37.4x | 18.9x | 12.4x |
| PEG | - | 1x | 1.1x | 0.8x | 4.63x | 3x | 4.66x | 2.2x |
| Capitalization / Revenue | 17.6x | 8.65x | 8.47x | 12.2x | 8.68x | 11.5x | 10.4x | 9.45x |
| EV / Revenue | 17.1x | 8.36x | 8.2x | 11.6x | 8.3x | 10.9x | 9.61x | 8.28x |
| EV / EBITDA | 59.6x | 28.1x | 26.8x | 31.4x | 22x | 30x | 26.1x | 21.6x |
| EV / EBIT | 65.3x | 30.6x | 28.9x | 33.3x | 23.4x | 31.5x | 27.6x | 23.5x |
| EV / FCF | 47.5x | 25.5x | 25.1x | 36.9x | 25.5x | 31.7x | 28.3x | 23.4x |
| FCF Yield | 2.1% | 3.92% | 3.98% | 2.71% | 3.92% | 3.16% | 3.54% | 4.27% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.726 | 1.06 | 1.46 | 2.26 | 2.42 | 2.776 | 3.019 | 3.492 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,342 | 4,417 | 5,305 | 5,956 | 6,800 | 7,811 | 8,634 | 9,518 |
| EBITDA 1 | 959.9 | 1,312 | 1,620 | 2,208 | 2,565 | 2,847 | 3,179 | 3,644 |
| EBIT 1 | 875.5 | 1,208 | 1,507 | 2,085 | 2,413 | 2,709 | 3,012 | 3,346 |
| Net income 1 | 606.8 | 857.3 | 1,148 | 1,745 | 1,853 | 2,054 | 2,268 | 2,581 |
| Net Debt 1 | -1,563 | -1,267 | -1,448 | -3,072 | -2,586 | -4,593 | -6,950 | -11,179 |
| Reference price 2 | 71.88 | 48.89 | 58.53 | 94.48 | 79.41 | 122.78 | 122.78 | 122.78 |
| Nbr of stocks (in thousands) | 817,499 | 781,236 | 767,910 | 766,453 | 743,648 | 732,648 | - | - |
| Announcement Date | 2/3/22 | 2/7/23 | 2/6/24 | 2/6/25 | 2/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 44.23x | 10.93x | 29.98x | -.--% | 89.95B | |
| 123x | 17.06x | 55.12x | -.--% | 197B | |
| 1663.25x | 24.59x | 83.51x | -.--% | 151B | |
| 21.14x | 4.37x | 8.57x | 2.16% | 14.2B | |
| -41.52x | 7.7x | 448.22x | -.--% | 13.12B | |
| 15.96x | 3.5x | 8.5x | -.--% | 12.9B | |
| -38.58x | 5.64x | 29.64x | -.--% | 7.66B | |
| 86x | 4.78x | 71.26x | 0.27% | 7.54B | |
| 44.12x | 5.77x | 28.58x | - | 3.63B | |
| -24.72x | 3.6x | 120.11x | -.--% | 3.24B | |
| Average | 189.29x | 8.79x | 88.35x | 0.27% | 50.04B | |
| Weighted average by Cap. | 559.76x | 16.75x | 67.05x | 0.07% |
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
- Equities
- FTNT Stock
- Valuation Fortinet, Inc.
Select your edition
All financial news and data tailored to specific country editions
