PANW
Palo Alto Networks Inc
Price:  
302.40 
USD
Volume:  
11,323,101.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PANW Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Palo Alto Networks Inc (PANW) is 22.34 USD. This PANW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 302.40 USD, the upside of Palo Alto Networks Inc is %.

The range of the Intrinsic Value is 13.38 - 62.00 USD

302.40 USD
Stock Price
22.34 USD
Intrinsic Value
Intrinsic Value Details

PANW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.38 - 62.00 22.34 -92.6%
DCF (Growth 10y) 34.63 - 160.54 57.90 -80.9%
DCF (EBITDA 5y) 45.16 - 64.02 55.05 -81.8%
DCF (EBITDA 10y) 63.14 - 102.81 82.06 -72.9%
Fair Value 45.17 - 45.17 45.17 -85.06%
P/E 68.93 - 304.27 185.67 -38.6%
EV/EBITDA 40.08 - 51.89 47.13 -84.4%
EPV 3.54 - 5.66 4.60 -98.5%
DDM - Stable 65.21 - 363.37 214.29 -29.1%
DDM - Multi 40.94 - 184.37 67.79 -77.6%

PANW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 95,346.72
Beta 1.13
Outstanding shares (mil) 315.30
Enterprise Value (mil) 95,386.02
Market risk premium 4.60%
Cost of Equity 8.77%
Cost of Debt 4.31%
WACC 8.66%