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.($)
266.7x25.56x78.01x-.--% 296B
1308.6x35.09x117.97x-.--% 214B
53.15x14.25x37.54x-.--% 120B
-68.39x10.15x266.34x-.--% 17.46B
16.2x4.35x8.64x1.8% 16.73B
16.19x3.54x8.69x-.--% 12.8B
-53.31x7.52x38.26x-.--% 10.12B
82.32x5.14x73.53x0.2% 8.11B
76.17x8.04x36.33x - 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

  1. Stock Market
  2. Stocks
  3. PANW Stock
  4. PANW * Stock
  5. Valuation Palo Alto Networks, Inc.