Fortinet Inc
NASDAQ:FTNT

Watchlist Manager
Fortinet Inc Logo
Fortinet Inc
NASDAQ:FTNT
Watchlist
Price: 102.02 USD 0.38% Market Closed
Market Cap: 78B USD

Relative Value

The Relative Value of one FTNT stock under the Base Case scenario is hidden USD. Compared to the current market price of 102.02 USD, Fortinet Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

FTNT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
8
Median 3Y
10.5
Median 5Y
10.6
Industry
2.4
Forward
11.4
vs History
76
vs Industry
14
Median 3Y
44.7
Median 5Y
50.7
Industry
22.6
Forward
40.7
vs History
17
vs Industry
17
Median 3Y
27
Median 5Y
27.5
Industry
16.9
vs History
15
vs Industry
16
Median 3Y
31.5
Median 5Y
28.6
Industry
21.1
vs History
52
vs Industry
1
Median 3Y
48.5
Median 5Y
41.1
Industry
2.9
vs History
28
vs Industry
9
Median 3Y
10.1
Median 5Y
10.2
Industry
2.4
Forward
10.8
vs History
33
vs Industry
15
Median 3Y
13.2
Median 5Y
13.3
Industry
4.9
vs History
66
vs Industry
13
Median 3Y
36.7
Median 5Y
40.3
Industry
12.6
Forward
31.2
vs History
76
vs Industry
13
Median 3Y
40.1
Median 5Y
45.4
Industry
16.3
Forward
32.9
vs History
19
vs Industry
17
Median 3Y
25.9
Median 5Y
26.4
Industry
15.5
vs History
31
vs Industry
14
Median 3Y
30.7
Median 5Y
30.7
Industry
18.6
vs History
30
vs Industry
7
Median 3Y
12.3
Median 5Y
12.7
Industry
2.4

Multiples Across Competitors

FTNT Competitors Multiples
Fortinet Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Fortinet Inc
NASDAQ:FTNT
78.5B USD 12.8 41.8 35.8 38.1
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 13 36.4 23.2 28.7
US
Oracle Corp
NYSE:ORCL
494.4B USD 8.9 40.7 23.8 31.8
US
ServiceNow Inc
NYSE:NOW
207.9B USD 18.1 135.2 97.6 136.7
US
Palo Alto Networks Inc
NASDAQ:PANW
129.4B USD 14.6 104.6 95.6 128.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
118.2B USD 28.6 -686.2 4 687.3 -558
US
VMware Inc
XETRA:BZF1
58B EUR 4.9 46.8 21.6 36.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.6 723 258.7 369.6
US
Zscaler Inc
NASDAQ:ZS
46.7B USD 18.3 -1 204 -3 758.4 -364
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
24.1B USD 9.3 28.3 23.5 25.8
IL
Cyberark Software Ltd
NASDAQ:CYBR
19.6B USD 17.8 -223.7 -1 072.3 -216.2
P/E Multiple
Earnings Growth PEG
US
Fortinet Inc
NASDAQ:FTNT
Average P/E: 144.6
41.8
14%
3
US
Microsoft Corp
NASDAQ:MSFT
36.4
15%
2.4
US
Oracle Corp
NYSE:ORCL
40.7
30%
1.4
US
ServiceNow Inc
NYSE:NOW
135.2
52%
2.6
US
Palo Alto Networks Inc
NASDAQ:PANW
104.6
4%
26.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -686.2 N/A N/A
US
V
VMware Inc
XETRA:BZF1
46.8
39%
1.2
US
Xperi Holding Corp
LSE:0M2A
723
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 204 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
28.3
17%
1.7
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -223.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Fortinet Inc
NASDAQ:FTNT
Average EV/EBITDA: 585.2
35.8
17%
2.1
US
Microsoft Corp
NASDAQ:MSFT
23.2
17%
1.4
US
Oracle Corp
NYSE:ORCL
23.8
24%
1
US
ServiceNow Inc
NYSE:NOW
97.6
53%
1.8
US
Palo Alto Networks Inc
NASDAQ:PANW
95.6
49%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
4 687.3
178%
26.3
US
V
VMware Inc
XETRA:BZF1
21.6
19%
1.1
US
Xperi Holding Corp
LSE:0M2A
258.7
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -3 758.4 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.5
12%
2
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -1 072.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Fortinet Inc
NASDAQ:FTNT
Average EV/EBIT: 99.4
38.1
17%
2.2
US
Microsoft Corp
NASDAQ:MSFT
28.7
15%
1.9
US
Oracle Corp
NYSE:ORCL
31.8
28%
1.1
US
ServiceNow Inc
NYSE:NOW
136.7
64%
2.1
US
Palo Alto Networks Inc
NASDAQ:PANW
128.2
60%
2.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -558 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.4
30%
1.2
US
Xperi Holding Corp
LSE:0M2A
369.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -364 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
25.8
15%
1.7
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -216.2 N/A N/A