As of 2024-12-13, the Intrinsic Value of Palo Alto Networks Inc (PANW) is
40.28 USD. This PANW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 400.21 USD, the upside of Palo Alto Networks Inc is
-89.90%.
The range of the Intrinsic Value is 27.14 - 93.06 USD
40.28 USD
Intrinsic Value
PANW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.14 - 93.06 |
40.28 |
-89.9% |
| DCF (Growth 10y) |
50.46 - 188.44 |
78.04 |
-80.5% |
| DCF (EBITDA 5y) |
60.51 - 104.94 |
71.63 |
-82.1% |
| DCF (EBITDA 10y) |
82.91 - 158.98 |
103.68 |
-74.1% |
| Fair Value |
208.87 - 208.87 |
208.87 |
-47.81% |
| P/E |
97.18 - 318.48 |
201.94 |
-49.5% |
| EV/EBITDA |
53.56 - 117.73 |
76.55 |
-80.9% |
| EPV |
15.98 - 21.33 |
18.65 |
-95.3% |
| DDM - Stable |
82.57 - 424.09 |
253.33 |
-36.7% |
| DDM - Multi |
52.33 - 216.07 |
85.09 |
-78.7% |
PANW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
130,968.72 |
| Beta |
1.23 |
| Outstanding shares (mil) |
327.25 |
| Enterprise Value (mil) |
129,331.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.43% |
| Cost of Debt |
4.25% |
| WACC |
8.39% |