Palo Alto Networks Inc banner

Palo Alto Networks Inc
NASDAQ:PANW

Watchlist Manager
Palo Alto Networks Inc Logo
Palo Alto Networks Inc
NASDAQ:PANW
Watchlist
Price: 166.21 USD -1.14%
Market Cap: $115.8B

Relative Value

The Relative Value of one PANW stock under the Base Case scenario is 129.79 USD. Compared to the current market price of 166.21 USD, Palo Alto Networks Inc is Overvalued by 22%.

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.

PANW Relative Value
Base Case
129.79 USD
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

PANW Competitors Multiples
Palo Alto Networks Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Palo Alto Networks Inc
NASDAQ:PANW
117.4B USD 11.8 91.2 63.3 79
US
Microsoft Corp
NASDAQ:MSFT
2.9T USD 9.6 24.6 16.3 20.6
US
Oracle Corp
NYSE:ORCL
452.1B USD 7.3 28.8 19.9 27.3
US
ServiceNow Inc
NYSE:NOW
117.9B USD 8.9 67.5 44.1 61.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
109.7B USD 22.7 -671 3 174.3 -420.7
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.2
US
Fortinet Inc
NASDAQ:FTNT
62B USD 9.1 33.5 26.5 28.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 123.2 491.7 205 262.5
CN
Knowledge Atlas Technology JSC Ltd
HKEX:2513
247.7B HKD 0 0 0 0
US
Zscaler Inc
NASDAQ:ZS
24.4B USD 8.1 -359.4 1 164.7 -166.9
IL
Cyberark Software Ltd
NASDAQ:CYBR
20.6B USD 15.2 -140.5 -6 577.8 -145.6
P/E Multiple
Earnings Growth PEG
US
Palo Alto Networks Inc
NASDAQ:PANW
Average P/E: 112.2
91.2
43%
2.1
US
Microsoft Corp
NASDAQ:MSFT
24.6
18%
1.4
US
Oracle Corp
NYSE:ORCL
28.8
36%
0.8
US
ServiceNow Inc
NYSE:NOW
67.5
54%
1.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -671 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
33.5
15%
2.2
US
Xperi Holding Corp
LSE:0M2A
491.7
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Not Available N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -359.4 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -140.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Palo Alto Networks Inc
NASDAQ:PANW
Average EV/EBITDA: 526.3
63.3
49%
1.3
US
Microsoft Corp
NASDAQ:MSFT
16.3
19%
0.9
US
Oracle Corp
NYSE:ORCL
19.9
44%
0.5
US
ServiceNow Inc
NYSE:NOW
44.1
47%
0.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
3 174.3
N/A N/A
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.5
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
205
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Not Available N/A N/A
US
Zscaler Inc
NASDAQ:ZS
1 164.7
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -6 577.8 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Palo Alto Networks Inc
NASDAQ:PANW
Average EV/EBIT: 73.8
79
57%
1.4
US
Microsoft Corp
NASDAQ:MSFT
20.6
17%
1.2
US
Oracle Corp
NYSE:ORCL
27.3
38%
0.7
US
ServiceNow Inc
NYSE:NOW
61.8
61%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -420.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.2
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.4
16%
1.8
US
Xperi Holding Corp
LSE:0M2A
262.5
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Not Available N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -166.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -145.6 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett