|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 184.20 USD | +0.07% |
|
-3.13% | +0.41% |
| Jan. 20 | TransAct Technologies Incorporated Appoints Dana Loof As Chief Marketing Officer | CI |
| Jan. 15 | China Prohibits Cybersecurity Merchandise from US, Israel Firms | MT |
Company Valuation: Palo Alto Networks, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 38,864 | 49,728 | 76,451 | 105,148 | 115,954 | 128,290 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 10.64% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 113,050 | 122,020 | 117,289 | 113,573 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 7.93% | -3.88% | -3.17% |
| P/E ratio | -77x | -184x | 195x | 44.6x | 109x | 93.7x | 77.6x | 63.4x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 12x | 9.43x | 7.24x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | 4.1x | 3.7x | 2.8x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 12.2x | 10.8x | 9.56x |
| EV / Revenue | 9.21x | 8.86x | 10.6x | 12.4x | 12.3x | 11.6x | 9.83x | 8.46x |
| EV / EBITDA | 36.9x | 36.8x | 37.5x | 40.2x | 37.7x | 36.5x | 30.6x | 25.8x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 39x | 32.3x | 27.3x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 30.5x | 25.3x | 20.8x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 3.28% | 3.96% | 4.81% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.8633 | -0.4517 | 0.64 | 3.64 | 1.6 | 1.965 | 2.372 | 2.901 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,256 | 5,502 | 6,893 | 8,028 | 9,222 | 10,529 | 11,931 | 13,424 |
| EBITDA 1 | 1,063 | 1,325 | 1,949 | 2,473 | 2,995 | 3,341 | 3,828 | 4,401 |
| EBIT 1 | 947.6 | 1,047 | 1,667 | 2,190 | 2,652 | 3,129 | 3,636 | 4,161 |
| Net income 1 | -498.9 | -267 | 439.7 | 2,578 | 1,134 | 1,431 | 1,769 | 2,197 |
| Net Debt 1 | 324.9 | -1,010 | -3,446 | -5,788 | -2,903 | -6,270 | -11,001 | -14,717 |
| Reference price 2 | 66.51 | 83.18 | 124.98 | 162.36 | 173.60 | 184.06 | 184.06 | 184.06 |
| Nbr of stocks (in thousands) | 584,345 | 597,812 | 611,710 | 647,600 | 667,936 | 697,000 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 93.68x | 11.59x | 36.52x | -.--% | 128B | |
| -531.13x | 22.33x | 83.79x | -.--% | 112B | |
| 31.55x | 7.9x | 21.47x | -.--% | 56.12B | |
| -210.24x | 16.12x | 61.11x | -.--% | 22.55B | |
| 19.93x | 5.99x | 14x | -.--% | 19.19B | |
| 19.86x | 4.58x | 8.76x | 2.01% | 15.5B | |
| -34.9x | 10.64x | -619.43x | -.--% | 12.99B | |
| -35.66x | 8.76x | 46.57x | -.--% | 9.73B | |
| 127.1x | 6.5x | 85.79x | 0.18% | 8.39B | |
| Average | -57.76x | 10.49x | -29.05x | 0.24% | 42.71B | |
| Weighted average by Cap. | -128.20x | 13.66x | 26.42x | 0.09% |
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
- PANW Stock
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
