|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,280.00 MXN | -0.32% |
|
+16.58% | +86.68% |
Company Valuation: Palo Alto Networks, Inc.
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 | 295,568 | - | - |
| Change | - | 27.95% | 53.74% | 37.54% | 10.28% | 154.9% | - | - |
| Enterprise Value (EV) 1 | 39,189 | 48,718 | 73,005 | 99,359 | 113,050 | 291,984 | 287,770 | 282,077 |
| Change | - | 24.32% | 49.85% | 36.1% | 13.78% | 158.28% | -1.44% | -1.98% |
| P/E | -77x | -184x | 195x | 44.6x | 109x | 267x | 186x | 159x |
| PBR | 60.6x | 234x | 44.1x | 20.4x | 14.8x | 9.8x | 9.04x | 8.09x |
| PEG | - | 3.9x | -1x | 0x | -1.9x | -17.8x | 4.3x | 9.3x |
| Capitalization / Revenue | 9.13x | 9.04x | 11.1x | 13.1x | 12.6x | 25.9x | 21.4x | 18.8x |
| EV / Revenue | 9.21x | 8.86x | 10.6x | 12.4x | 12.3x | 25.6x | 20.8x | 18x |
| EV / EBITDA | 36.9x | 36.8x | 37.5x | 40.2x | 37.7x | 78x | 61.8x | 53.1x |
| EV / EBIT | 41.4x | 46.5x | 43.8x | 45.4x | 42.6x | 87.8x | 70.1x | 58.1x |
| EV / FCF | 28.3x | 27.2x | 27.7x | 32x | 32.6x | 69.7x | 54.8x | 44.3x |
| FCF Yield | 3.54% | 3.68% | 3.6% | 3.12% | 3.07% | 1.44% | 1.82% | 2.26% |
| 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 | 15,698 |
| 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 | 4,857 |
| 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 | 362.66 | 362.66 | 362.66 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 266.7x | 25.56x | 78.01x | -.--% | 296B | ||
| 1308.6x | 35.09x | 117.97x | -.--% | 214B | ||
| 53.15x | 14.25x | 37.54x | -.--% | 120B | ||
| -68.39x | 10.15x | 266.34x | -.--% | 17.46B | ||
| 16.2x | 4.35x | 8.64x | 1.8% | 16.73B | ||
| 16.19x | 3.54x | 8.69x | -.--% | 12.8B | ||
| -53.31x | 7.52x | 38.26x | -.--% | 10.12B | ||
| 82.32x | 5.14x | 73.53x | 0.2% | 8.11B | ||
| 76.17x | 8.04x | 36.33x | - | 5.13B | ||
| Average | 188.63x | 12.63x | 73.92x | 0.25% | 77.78B | |
| Weighted average by Cap. | 520.94x | 24.60x | 84.09x | 0.05% |
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
- Stocks
- PANW Stock
- PANW * Stock
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
















