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 76,451 105,148 115,954 267,711 - -
Change - 27.95% 53.74% 37.54% 10.28% 130.88% - -
Enterprise Value (EV) 1 39,189 48,718 73,005 99,359 113,050 264,128 261,827 255,498
Change - 24.32% 49.85% 36.1% 13.78% 133.64% -0.87% -2.42%
P/E -77x -184x 195x 44.6x 109x 830x 228x 143x
PBR 60.6x 234x 44.1x 20.4x 14.8x 8.88x 8.88x 8.06x
PEG - 3.9x -1x 0x -1.9x -11.1x 35.37x 2.4x
Capitalization / Revenue 9.13x 9.04x 11.1x 13.1x 12.6x 23.6x 18.9x 16.6x
EV / Revenue 9.21x 8.86x 10.6x 12.4x 12.3x 23.1x 18.5x 15.8x
EV / EBITDA 36.9x 36.8x 37.5x 40.2x 37.7x 71.1x 52.5x 46.3x
EV / EBIT 41.4x 46.5x 43.8x 45.4x 42.6x 79.4x 62.4x 51.3x
EV / FCF 28.3x 27.2x 27.7x 32x 32.6x 62.9x 48.9x 39.7x
FCF Yield 3.54% 3.68% 3.6% 3.12% 3.07% 1.59% 2.04% 2.52%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.8633 -0.4517 0.64 3.64 1.6 0.4 1.438 2.295
Distribution rate - - - - - - - -
Net sales 1 4,256 5,502 6,893 8,028 9,222 11,480 14,174 16,159
EBITDA 1 1,063 1,325 1,949 2,473 2,995 3,573 4,988 5,513
EBIT 1 947.6 1,047 1,667 2,190 2,652 3,356 4,193 4,980
Net income 1 -498.9 -267 439.7 2,578 1,134 307 1,166 1,804
Net Debt 1 324.9 -1,010 -3,446 -5,788 -2,903 -3,583 -5,884 -12,213
Reference price 2 66.51 83.18 124.98 162.36 173.60 328.48 328.48 328.48
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 9/1/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

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.