|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 104.52 USD | +1.51% |
|
-2.85% | +10.58% |
| 10:05am | Mimecast Appoints Patrice Perche to Board of Director | CI |
| Jun. 30 | Fortinet, Inc.(NasdaqGS:FTNT) added to Russell 1000 Growth-Defensive Index | CI |
Company Valuation: Fortinet, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 24,111 | 58,762 | 38,195 | 44,946 | 72,414 | 78,815 | - | - |
| Change | - | 143.71% | -35% | 17.68% | 61.12% | 8.84% | - | - |
| Enterprise Value (EV) 1 | 22,274 | 57,199 | 36,928 | 43,498 | 69,342 | 73,666 | 71,318 | 68,450 |
| Change | - | 156.8% | -35.44% | 17.79% | 59.42% | 6.24% | -3.19% | -4.02% |
| P/E ratio | 51x | 99x | 46.1x | 40.1x | 41.8x | 46.3x | 40.8x | 33.7x |
| PBR | 29.1x | 76.8x | -137x | -98.4x | 48.8x | 23.6x | 15.2x | 10.8x |
| PEG | - | 4x | 1x | 1.1x | 0.8x | -27.78x | 3x | 1.6x |
| Capitalization / Revenue | 9.29x | 17.6x | 8.65x | 8.47x | 12.2x | 11.7x | 10.3x | 9.09x |
| EV / Revenue | 8.59x | 17.1x | 8.36x | 8.2x | 11.6x | 10.9x | 9.35x | 7.89x |
| EV / EBITDA | 29x | 59.6x | 28.1x | 26.8x | 31.4x | 31.3x | 26.9x | 22.4x |
| EV / EBIT | 31.9x | 65.3x | 30.6x | 28.9x | 33.3x | 33.3x | 28.5x | 23.7x |
| EV / FCF | 24.5x | 47.5x | 25.5x | 25.1x | 36.9x | 33.9x | 28.4x | 23.1x |
| FCF Yield | 4.08% | 2.1% | 3.92% | 3.98% | 2.71% | 2.95% | 3.53% | 4.32% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.582 | 0.726 | 1.06 | 1.46 | 2.26 | 2.222 | 2.527 | 3.053 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,594 | 3,342 | 4,417 | 5,305 | 5,956 | 6,759 | 7,629 | 8,672 |
| EBITDA 1 | 766.8 | 959.9 | 1,312 | 1,620 | 2,208 | 2,351 | 2,656 | 3,061 |
| EBIT 1 | 698 | 875.5 | 1,208 | 1,507 | 2,085 | 2,212 | 2,502 | 2,889 |
| Net income 1 | 488.5 | 606.8 | 857.3 | 1,148 | 1,745 | 1,726 | 1,929 | 2,294 |
| Net Debt 1 | -1,837 | -1,563 | -1,267 | -1,448 | -3,072 | -5,149 | -7,497 | -10,365 |
| Reference price 2 | 29.71 | 71.88 | 48.89 | 58.53 | 94.48 | 102.97 | 102.97 | 102.97 |
| Nbr of stocks (in thousands) | 811,660 | 817,499 | 781,236 | 767,910 | 766,453 | 765,416 | - | - |
| Announcement Date | 2/4/21 | 2/3/22 | 2/7/23 | 2/6/24 | 2/6/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 46.33x | 10.9x | 31.33x | -.--% | 78.81B | ||
| 109.28x | 13.45x | 42.57x | -.--% | 127B | ||
| 27.73x | 7.7x | 17.68x | -.--% | 23.91B | ||
| -765.9x | 13.63x | 58.16x | -.--% | 18.96B | ||
| 18.48x | 5.25x | 9.66x | 1.78% | 18.48B | ||
| -33.92x | 14.01x | -141.35x | -.--% | 16.61B | ||
| -32.43x | 10.7x | 59.67x | -.--% | 11.48B | ||
| -56.65x | 8.25x | 296.76x | -.--% | 5.65B | ||
| 99.92x | 4.03x | 66.15x | 0.14% | 5.22B | ||
| 67.23x | 4.46x | 28.51x | - | 2.4B | ||
| Average | -51.99x | 9.24x | 46.91x | 0.21% | 30.87B | |
| Weighted average by Cap. | 11.20x | 11.48x | 32.44x | 0.11% |
Year-on-year evolution of the PER
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
