
Palo Alto Networks Inc
NASDAQ:PANW

Intrinsic Value
The intrinsic value of one
PANW
stock under the Base Case scenario is
90.02
USD.
Compared to the current market price of 196.28 USD,
Palo Alto Networks Inc
is
Overvalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Palo Alto Networks Inc
Loading...
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Palo Alto Networks Inc
Balance Sheet Decomposition
Palo Alto Networks Inc
Current Assets | 6.9B |
Cash & Short-Term Investments | 3.3B |
Receivables | 2.7B |
Other Current Assets | 911.5m |
Non-Current Assets | 15.1B |
Long-Term Investments | 5.2B |
PP&E | 724.3m |
Intangibles | 4.8B |
Other Non-Current Assets | 4.4B |
Free Cash Flow Analysis
Palo Alto Networks Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Palo Alto Networks Inc
Revenue
|
8.9B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
6.5B
USD
|
Operating Expenses
|
-5.5B
USD
|
Operating Income
|
984.1m
USD
|
Other Expenses
|
253.7m
USD
|
Net Income
|
1.2B
USD
|
PANW Profitability Score
Profitability Due Diligence
Palo Alto Networks Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Palo Alto Networks Inc's profitability score is 59/100. 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 79/100. The higher the solvency score, the more solvent the company is.

Score
Palo Alto Networks Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PANW Price Targets Summary
Palo Alto Networks Inc
According to Wall Street analysts, the average 1-year price target for
PANW
is 214.55 USD
with a low forecast of 124.23 USD and a high forecast of 246.75 USD.
Dividends
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?
The intrinsic value of one
PANW
stock under the Base Case scenario is
90.02
USD.
Compared to the current market price of 196.28 USD,
Palo Alto Networks Inc
is
Overvalued by 54%.