|
Market Closed -
Nasdaq
23:00:00 13/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 397.03 USD | -1.68% |
|
-5.45% | +115.54% |
| 10-12 | IonQ Strikes up to $1.3 Billion Deal to Buy Cybersecurity Firm Elisity | MT |
| 10-12 | Wells Fargo Adjusts Price Target on Palo Alto Networks to $525 From $475 | MT |
Company Valuation: Palo Alto Networks, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: July | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 49,728 | 76,451 | 105,148 | 115,954 | 270,441 | 324,771 | - | - |
| Change | - | 53.74% | 37.54% | 10.28% | 133.23% | 20.09% | - | - |
| Enterprise Value (EV) 1 | 48,718 | 73,005 | 99,359 | 113,050 | 269,144 | 318,637 | 312,901 | 306,548 |
| Change | - | 49.85% | 36.1% | 13.78% | 138.07% | 18.39% | -1.8% | -2.03% |
| P/E | -184x | 195x | 44.6x | 109x | 830x | 252x | 180x | 146x |
| PBR | 234x | 44.1x | 20.4x | 14.8x | 9.84x | 10.8x | 9.85x | 8.77x |
| PEG | - | -1x | 0x | -1.9x | -11.1x | 1x | 4.5x | 6.3x |
| Capitalization / Revenue | 9.04x | 11.1x | 13.1x | 12.6x | 23.6x | 22.9x | 20x | 17.5x |
| EV / Revenue | 8.86x | 10.6x | 12.4x | 12.3x | 23.4x | 22.5x | 19.3x | 16.5x |
| EV / EBITDA | 36.8x | 37.5x | 40.2x | 37.7x | 75.3x | 65.8x | 55.7x | 53.3x |
| EV / EBIT | 46.5x | 43.8x | 45.4x | 42.6x | 80.2x | 76x | 62.8x | 52.6x |
| EV / FCF | 27.2x | 27.7x | 32x | 32.6x | 65.4x | 59.6x | 48.5x | 38.4x |
| FCF Yield | 3.68% | 3.6% | 3.12% | 3.07% | 1.53% | 1.68% | 2.06% | 2.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.4517 | 0.64 | 3.64 | 1.6 | 0.4 | 1.576 | 2.211 | 2.723 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,502 | 6,893 | 8,028 | 9,222 | 11,480 | 14,173 | 16,228 | 18,533 |
| EBITDA 1 | 1,325 | 1,949 | 2,473 | 2,995 | 3,573 | 4,841 | 5,614 | 5,746 |
| EBIT 1 | 1,047 | 1,667 | 2,190 | 2,652 | 3,356 | 4,193 | 4,979 | 5,827 |
| Net income 1 | -267 | 439.7 | 2,578 | 1,134 | 307 | 1,276 | 1,812 | 2,564 |
| Net Debt 1 | -1,010 | -3,446 | -5,788 | -2,903 | -1,297 | -6,134 | -11,869 | -18,222 |
| Reference price 2 | 83.18 | 124.98 | 162.36 | 173.60 | 331.83 | 397.03 | 397.03 | 397.03 |
| Nbr of stocks (in thousands) | 597,812 | 611,710 | 647,600 | 667,936 | 815,000 | 818,000 | - | - |
| Announcement Date | 8/22/22 A | 8/18/23 A | 8/19/24 A | 8/18/25 A | 9/1/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 251.91x | 22.48x | 65.82x | -.--% | 325B | |
| 27.57x | 10.18x | 16.64x | 0.71% | 4,035B | |
| 134.42x | 59.6x | 97.06x | -.--% | 501B | |
| 21.56x | 6.1x | 10.61x | 1.39% | 434B | |
| 2612.1x | 43.77x | 143.15x | -.--% | 268B | |
| 27.93x | 5.6x | 17.67x | 1.36% | 255B | |
| 88.98x | 8.72x | 22.93x | -.--% | 143B | |
| 61.62x | 16.65x | 43.87x | -.--% | 140B | |
| 510.23x | 21.75x | 85.96x | -.--% | 102B | |
| 121.47x | 10.42x | 26.33x | -.--% | 94.77B | |
| Average | 385.78x | 20.53x | 53.00x | 0.35% | 629.84B | |
| Weighted average by Cap. | 168.59x | 16.01x | 32.60x | 0.61% |
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
- Valuation Palo Alto Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
