Fortinet Inc
NASDAQ:FTNT

Watchlist Manager
Fortinet Inc Logo
Fortinet Inc
NASDAQ:FTNT
Watchlist
Price: 85.18 USD 2.92% Market Closed
Market Cap: 63.3B USD

Intrinsic Value

The intrinsic value of one FTNT stock under the Base Case scenario is 70.58 USD. Compared to the current market price of 85.18 USD, Fortinet Inc is Overvalued by 17%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FTNT Intrinsic Value
70.58 USD
Overvaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Fortinet Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about FTNT?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is FTNT valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Fortinet Inc.

Explain Valuation
Compare FTNT to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Fortinet’s hardware-centric revenue model faces potential supply chain bottlenecks and rising component costs; delays or shortages in crucial hardware components could erode near-term margins and undermine the company’s competitive position.

Increasing competition from both emerging cybersecurity startups and established players like Palo Alto Networks and Cisco could pressure Fortinet’s pricing power, especially in commoditized segments such as next-generation firewalls and endpoint protection.

Enterprise IT spending slowdowns in key verticals, including government and financial services, could hinder Fortinet’s subscription bookings and lead to lumpy revenue recognition, putting the sustainability of its growth trajectory at risk.

Bull Theses

Fortinet’s Security Fabric strategy, which tightly integrates the company’s portfolio of firewalls, SD-WAN solutions, and cloud security tools, positions it as a comprehensive, end-to-end provider in an era of converged network and security requirements.

Aggressive R&D investments focused on AI-driven threat detection and automated response capabilities may solidify Fortinet’s technological advantage, driving higher market share within mission-critical security deployments.

Robust balance sheet health and disciplined cost management afford Fortinet the flexibility to make strategic acquisitions and expand into new cybersecurity niches without sacrificing overall profitability or shareholder returns.

Show More Less
How do you feel about FTNT?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Fortinet Inc

Current Assets 4.9B
Cash & Short-Term Investments 3.1B
Receivables 1.2B
Other Current Assets 621.8m
Non-Current Assets 4.4B
Long-Term Investments 289.1m
PP&E 1.6B
Intangibles 368.5m
Other Non-Current Assets 2.2B
Current Liabilities 4.8B
Accounts Payable 221.3m
Accrued Liabilities 604.9m
Other Current Liabilities 4B
Non-Current Liabilities 3.8B
Long-Term Debt 496.5m
Other Non-Current Liabilities 3.3B
Efficiency

Free Cash Flow Analysis
Fortinet Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Fortinet Inc

Revenue
6.6B USD
Cost of Revenue
-1.3B USD
Gross Profit
5.3B USD
Operating Expenses
-3.3B USD
Operating Income
2B USD
Other Expenses
-148.9m USD
Net Income
1.9B USD
Fundamental Scores

FTNT Profitability Score
Profitability Due Diligence

Fortinet Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
Exceptional 3Y Average ROIC
Exceptional ROIC
Exceptional Gross Margin
61/100
Profitability
Score

Fortinet Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

FTNT Solvency Score
Solvency Due Diligence

Fortinet Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
69/100
Solvency
Score

Fortinet Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FTNT Price Targets Summary
Fortinet Inc

Wall Street analysts forecast FTNT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for FTNT is 89.06 USD with a low forecast of 66.66 USD and a high forecast of 126 USD.

Lowest
Price Target
66.66 USD
22% Downside
Average
Price Target
89.06 USD
5% Upside
Highest
Price Target
126 USD
48% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Fortinet Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for FTNT is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

FTNT Insider Trading
Buy and sell transactions by insiders

FTNT News

Other Videos
What is the Intrinsic Value of one FTNT stock?

The intrinsic value of one FTNT stock under the Base Case scenario is 70.58 USD.

Is FTNT stock undervalued or overvalued?

Compared to the current market price of 85.18 USD, Fortinet Inc is Overvalued by 17%.

Back to Top