(PANW) Palo Alto Networks - Overview
Sector: Technology | Industry: Software - Infrastructure | Exchange: NASDAQ (USA) | Market Cap: 193.188m USD | Total Return: 27.4% in 12m
Industry Rotation: +18.2
Avg Turnover: 1.19B
EPS Trend: 77.9%
Qual. Beats: 3
Rev. Trend: 98.2%
Qual. Beats: 3
Warnings
P/E ratio 131.6
Extended 1w
Tailwinds
Supp Ema8, Leader, Tailwind, Pullback 52w, Confidence
Palo Alto Networks Inc. (PANW) provides cybersecurity solutions globally, specializing in network security, cloud protection, and security operations. Its portfolio includes the Prisma cloud-native platform, Cortex AI-driven security operations, and Strata network management. The company operates within the cybersecurity sector, where businesses are increasingly shifting from fragmented point products to integrated platformization strategies to reduce architectural complexity.
The business model relies heavily on a recurring revenue structure driven by software-as-a-service (SaaS) subscriptions and support contracts. These services cover critical areas such as threat intelligence, malware prevention, and IoT security. This shift toward subscription-based models provides greater revenue visibility compared to traditional hardware-centric security deployments. You may find further insights into these recurring revenue trends by exploring the data on ValueRay.
Headquartered in Santa Clara, California, the company serves a diverse client base including government entities and enterprises in the healthcare, finance, and telecommunications sectors. Distribution is managed through a combination of direct sales and a global network of channel partners.
- Platformization strategy accelerates multi-product adoption and long-term contract value
- Next-Generation Security ARR growth offsets legacy hardware appliance revenue deceleration
- Cortex XSIAM adoption drives higher margins through AI-led security automation
- Federal cybersecurity spending and regulatory compliance mandates bolster enterprise demand
- Strategic shift to free trials and deferred billing impacts short-term billings guidance
| Net Income: 1.28b TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.16 > 0.02 and ΔFCF/TA 2.29 > 1.0 |
| NWC/Revenue: 3.64% < 20% (prev -14.15%; Δ 17.78% < -1%) |
| CFO/TA 0.16 > 3% & CFO 3.97b > Net Income 1.28b |
| Net Debt (-4.16b) to EBITDA (2.20b): -1.89 < 3 |
| Current Ratio: 1.04 > 1.5 & < 3 |
| Outstanding Shares: last quarter (713.0m) vs 12m ago 0.56% < -2% |
| Gross Margin: 73.50% > 18% (prev 0.74%; Δ 7.28k% > 0.5%) |
| Asset Turnover: 43.08% > 50% (prev 40.91%; Δ 2.17% > 0%) |
| Interest Coverage Ratio: 1.56k > 6 (EBITDA TTM 2.20b / Interest Expense TTM 1.10m) |
| A: 0.01 (Total Current Assets 8.37b - Total Current Liabilities 8.01b) / Total Assets 24.98b |
| B: 0.13 (Retained Earnings 3.25b / Total Assets 24.98b) |
| C: 0.07 (EBIT TTM 1.71b / Avg Total Assets 22.97b) |
| D: 0.60 (Book Value of Equity 9.39b / Total Liabilities 15.59b) |
| Altman-Z'' Score: 1.65 = BB |
| DSRI: 0.81 (Receivables 2.12b/2.25b, Revenue 9.89b/8.57b) |
| GMI: 1.00 (GM 73.50% / 73.86%) |
| AQI: 0.95 (AQ_t 0.63 / AQ_t-1 0.66) |
| SGI: 1.15 (Revenue 9.89b / 8.57b) |
| TATA: -0.11 (NI 1.28b - CFO 3.97b) / TA 24.98b) |
| Beneish M-Score: -3.20 (Cap -4..+1) = AA |
Over the past week, the price has changed by +15.86%, over one month by +46.00%, over three months by +62.49% and over the past year by +27.41%.
- StrongBuy: 26
- Buy: 11
- Hold: 13
- Sell: 0
- StrongSell: 2
| Analysts Target Price | 207.6 | -16.2% |
P/E Forward = 52.356
P/S = 19.5268
P/B = 17.9485
P/EG = 3.4865
Revenue TTM = 9.89b USD
EBIT TTM = 1.71b USD
EBITDA TTM = 2.20b USD
Long Term Debt = 372.0m USD (from capitalLeaseObligations, last quarter)
Short Term Debt = unknown (none)
Debt = 372.0m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -4.16b USD (recalculated: Debt 372.0m - CCE 4.54b)
Enterprise Value = 189.02b USD (193.19b + Debt 372.0m - CCE 4.54b)
Interest Coverage Ratio = 1.56k (Ebit TTM 1.71b / Interest Expense TTM 1.10m)
EV/FCF = 46.49x (Enterprise Value 189.02b / FCF TTM 4.07b)
FCF Yield = 2.15% (FCF TTM 4.07b / Enterprise Value 189.02b)
FCF Margin = 41.10% (FCF TTM 4.07b / Revenue TTM 9.89b)
Net Margin = 12.96% (Net Income TTM 1.28b / Revenue TTM 9.89b)
Gross Margin = 73.50% ((Revenue TTM 9.89b - Cost of Revenue TTM 2.62b) / Revenue TTM)
Gross Margin QoQ = 73.59% (prev 74.21%)
Tobins Q-Ratio = 7.57 (Enterprise Value 189.02b / Total Assets 24.98b)
Interest Expense / Debt = 0.30% (Interest Expense 1.10m / Debt 372.0m)
Taxrate = 21.31% (117.0m / 549.0m)
NOPAT = 1.35b (EBIT 1.71b * (1 - 21.31%))
Current Ratio = 1.04 (Total Current Assets 8.37b / Total Current Liabilities 8.01b)
Debt / Equity = 0.04 (Debt 372.0m / totalStockholderEquity, last quarter 9.39b)
Debt / EBITDA = -1.89 (Net Debt -4.16b / EBITDA 2.20b)
Debt / FCF = -1.02 (Net Debt -4.16b / FCF TTM 4.07b)
Total Stockholder Equity = 8.28b (last 4 quarters mean from totalStockholderEquity)
RoA = 5.58% (Net Income 1.28b / Total Assets 24.98b)
RoE = 15.49% (Net Income TTM 1.28b / Total Stockholder Equity 8.28b)
RoCE = 19.82% (EBIT 1.71b / Capital Employed (Equity 8.28b + L.T.Debt 372.0m))
RoIC = 16.11% (NOPAT 1.35b / Invested Capital 8.37b)
WACC = 10.16% (E(193.19b)/V(193.56b) * Re(10.18%) + D(372.0m)/V(193.56b) * Rd(0.30%) * (1-Tc(0.21)))
Discount Rate = 10.18% (= CAPM, Blume Beta Adj.)
Shares (quarterly) Correlation: 11.94 | Cagr: 0.85%
[DCF] Terminal Value 74.05% ; FCFF base≈3.61b ; Y1≈4.25b ; Y5≈6.51b
[DCF] Fair Price = 101.2 (EV 77.92b - Net Debt -4.16b = Equity 82.08b / Shares 811.0m; r=10.16% [WACC]; 5y FCF grow 18.84% → 3.0% )
EPS Correlation: 77.90 | EPS CAGR: 38.95% | SUE: 3.89 | # QB: 3
Revenue Correlation: 98.20 | Revenue CAGR: 18.18% | SUE: 1.13 | # QB: 3
EPS current Year (2026-07-31): EPS=3.69 | Chg30d=+0.01% | Revisions=+20% | GrowthEPS=+10.5% | GrowthRev=+22.5%
EPS next Year (2027-07-31): EPS=2.30 | Chg30d=-0.04% | Revisions=N/A | GrowthEPS=+16.4% | GrowthRev=+20.0%
[Analyst] Revisions Ratio: +20%