Palo Alto Networks Inc
NASDAQ:PANW

Watchlist Manager
Palo Alto Networks Inc Logo
Palo Alto Networks Inc
NASDAQ:PANW
Watchlist
Price: 186.94 USD -2.48% Market Closed
Market Cap: 130.3B USD

Intrinsic Value

The intrinsic value of one PANW stock under the Base Case scenario is 90.38 USD. Compared to the current market price of 186.94 USD, Palo Alto Networks Inc is Overvalued by 52%.

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

PANW Intrinsic Value
90.38 USD
Overvaluation 52%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Palo Alto Networks Inc

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

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 PANW valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Palo Alto Networks Inc.

Explain Valuation
Compare PANW to

Fundamental Analysis

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

Palo Alto Networks’ extensive acquisitions strategy carries the risk of integration challenges and potential margin compression as the company devotes significant resources to harmonizing multiple platforms like Prisma and Cortex, possibly diluting short-term profitability.

With large enterprise budgets shifting toward cloud-native security vendors, Palo Alto Networks is under pressure to quickly pivot away from its appliance-heavy install base, raising concerns that legacy offerings may face declining market share if the company cannot innovate fast enough.

Escalating competition from both established players (Cisco, Fortinet) and emerging point-solution providers (CrowdStrike, Zscaler) threatens Palo Alto Networks’ ability to maintain premium pricing, which could undermine its leadership position in the next-generation firewall market.

Bull Theses

Palo Alto Networks’ transition from traditional hardware-focused solutions to integrated, cloud-based offerings such as Prisma SASE and Cortex XDR drives potential for higher-margin subscription revenue and stronger customer lock-in.

The continued surge in sophisticated cyberattacks boosts demand for comprehensive security platforms, positioning Palo Alto Networks advantageously with its broad portfolio that spans network, endpoint, and cloud security solutions.

Strategic acquisitions like Demisto (SOAR) and Twistlock (container security) expand Palo Alto Networks’ product breadth beyond firewalls, providing a one-stop shop for enterprises seeking to consolidate security vendors and reduce endpoint complexity.

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

Balance Sheet Decomposition
Palo Alto Networks Inc

Current Assets 7.3B
Cash & Short-Term Investments 4.2B
Receivables 2.1B
Other Current Assets 1B
Non-Current Assets 16.2B
Long-Term Investments 6B
PP&E 747m
Intangibles 5.3B
Other Non-Current Assets 4.2B
Current Liabilities 7.4B
Accounts Payable 223m
Accrued Liabilities 1.1B
Other Current Liabilities 6.1B
Non-Current Liabilities 7.5B
Other Non-Current Liabilities 7.5B
Efficiency

Free Cash Flow Analysis
Palo Alto Networks Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Palo Alto Networks Inc

Revenue
9.6B USD
Cost of Revenue
-2.5B USD
Gross Profit
7B USD
Operating Expenses
-5.8B USD
Operating Income
1.3B USD
Other Expenses
-148.2m USD
Net Income
1.1B USD
Fundamental Scores

PANW Profitability Score
Profitability Due Diligence

Palo Alto Networks Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
ROE is Increasing
Exceptional Gross Margin
Strong 3Y Average Gross Margin
60/100
Profitability
Score

Palo Alto Networks Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

PANW Solvency Score
Solvency Due Diligence

Palo Alto Networks Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
80/100
Solvency
Score

Palo Alto Networks Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

PANW Price Targets Summary
Palo Alto Networks Inc

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

According to Wall Street analysts, the average 1-year price target for PANW is 231.28 USD with a low forecast of 132.31 USD and a high forecast of 341.25 USD.

Lowest
Price Target
132.31 USD
29% Downside
Average
Price Target
231.28 USD
24% Upside
Highest
Price Target
341.25 USD
83% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Palo Alto Networks Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for PANW 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

PANW Insider Trading
Buy and sell transactions by insiders

PANW News

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

The intrinsic value of one PANW stock under the Base Case scenario is 90.38 USD.

Is PANW stock undervalued or overvalued?

Compared to the current market price of 186.94 USD, Palo Alto Networks Inc is Overvalued by 52%.

Back to Top