As of 2025-05-22, the Intrinsic Value of Palo Alto Networks Inc (PANW) is 22.30 USD. This PANW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 181.26 USD, the upside of Palo Alto Networks Inc is -87.70%.
The range of the Intrinsic Value is 14.70 - 57.02 USD
Based on its market price of 181.26 USD and our intrinsic valuation, Palo Alto Networks Inc (PANW) is overvalued by 87.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.70 - 57.02 | 22.30 | -87.7% |
| DCF (Growth 10y) | 26.84 - 113.02 | 42.35 | -76.6% |
| DCF (EBITDA 5y) | 26.02 - 36.97 | 30.54 | -83.2% |
| DCF (EBITDA 10y) | 36.70 - 58.02 | 45.37 | -75.0% |
| Fair Value | 47.37 - 47.37 | 47.37 | -73.87% |
| P/E | 36.50 - 63.97 | 44.75 | -75.3% |
| EV/EBITDA | 19.50 - 35.93 | 26.21 | -85.5% |
| EPV | 8.14 - 10.97 | 9.55 | -94.7% |
| DDM - Stable | 19.51 - 113.77 | 66.64 | -63.2% |
| DDM - Multi | 27.61 - 128.44 | 45.82 | -74.7% |
| Market Cap (mil) | 120,012.24 |
| Beta | 1.41 |
| Outstanding shares (mil) | 662.10 |
| Enterprise Value (mil) | 118,319.74 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.15% |
| Cost of Debt | 4.25% |
| WACC | 8.11% |