FMP

FMP

Enter

FTNT - Fortinet, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/FTNT.png

Fortinet, Inc.

FTNT

NASDAQ

Fortinet, Inc. provides broad, integrated, and automated cybersecurity solutions in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. It offers FortiGate hardware and software licenses that provide various security and networking functions, including firewall, intrusion prevention, anti-malware, virtual private network, application control, web filtering, anti-spam, and wide area network acceleration. The company also provides FortiSwitch product family that offers secure switching solutions for connecting customers their end devices; FortiAP product family, which provides secure wireless networking solutions; FortiExtender, a hardware appliance; FortiAnalyzer product family, which offers centralized network logging, analyzing, and reporting solutions; and FortiManager product family that provides central and scalable management solution for its FortiGate products. It offers FortiWeb product family provides web application firewall solutions; FortiMail product family that secure email gateway solutions; FortiSandbox technology that delivers proactive detection and mitigation services; FortiClient that provides endpoint protection with pattern-based anti-malware, behavior-based exploit protection, web-filtering, and an application firewall; FortiToken and FortiAuthenticator product families for multi-factor authentication to safeguard systems, assets, and data; and FortiEDR/XDR, an endpoint protection solution that provides both comprehensive machine-learning anti-malware execution and real-time post-infection protection. It provides security subscription, technical support, professional, and training services. It sells its security solutions to channel partners and directly to various customers in telecommunications, technology, government, financial services, education, retail, manufacturing, and healthcare industries. It has strategic alliance with Linksys. Fortinet, Inc. was incorporated in 2000 and is headquartered in Sunnyvale, California.

97.42 USD

-0.315 (-0.323%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

2.59B

3.34B

4.42B

5.3B

5.96B

7.35B

9.06B

11.17B

13.78B

17B

Revenue %

-

28.82

32.17

20.09

12.27

23.34

23.34

23.34

23.34

Operating Cash Flow

1.08B

1.5B

1.73B

1.94B

2.26B

2.94B

3.63B

4.47B

5.52B

6.81B

Operating Cash Flow %

41.77

44.87

39.18

36.49

37.91

40.04

40.04

40.04

40.04

Cap Ex

-125.9M

-295.9M

-281.2M

-204.1M

-378.9M

-444.88M

-548.71M

-676.77M

-834.72M

-1.03B

Cap Ex %

-4.85

-8.85

-6.37

-3.85

-6.36

-6.06

-6.06

-6.06

-6.06

Free Cash Flow

957.8M

1.2B

1.45B

1.73B

1.88B

2.5B

3.08B

3.8B

4.68B

5.78B

Weighted Average Cost Of Capital

Price

97.42

Beta

Diluted Shares Outstanding

771.9M

Costof Debt

4

Tax Rate

After Tax Cost Of Debt

3.39

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

994.3M

Total Equity

75.2B

Total Capital

76.19B

Debt Weighting

1.3

Equity Weighting

98.7

Wacc

9.44

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

2.59B

3.34B

4.42B

5.3B

5.96B

7.35B

9.06B

11.17B

13.78B

17B

Operating Cash Flow

1.08B

1.5B

1.73B

1.94B

2.26B

2.94B

3.63B

4.47B

5.52B

6.81B

Cap Ex

-125.9M

-295.9M

-281.2M

-204.1M

-378.9M

-444.88M

-548.71M

-676.77M

-834.72M

-1.03B

Free Cash Flow

957.8M

1.2B

1.45B

1.73B

1.88B

2.5B

3.08B

3.8B

4.68B

5.78B

Wacc

9.44

9.44

9.44

9.44

9.44

Pv Lfcf

2.28B

2.57B

2.9B

3.27B

3.68B

Sum Pv Lfcf

14.7B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

9.44

Free Cash Flow T1

6.01B

Terminal Value

110.55B

Present Terminal Value

70.43B

Intrinsic Value

Enterprise Value

85.13B

Net Debt

-1.88B

Equity Value

87.01B

Diluted Shares Outstanding

771.9M

Equity Value Per Share

112.72

Projected DCF

112.72 0.136%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep