FMP

FMP

Enter

PANW - Palo Alto Networks, ...

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

Palo Alto Networks, Inc.

PANW

NASDAQ

Palo Alto Networks, Inc. provides cybersecurity solutions worldwide. The company offers firewall appliances and software; Panorama, a security management solution for the control of firewall appliances and software deployed on an end-customer's network and instances in public or private cloud environments, as a virtual or a physical appliance; and virtual system upgrades, which are available as extensions to the virtual system capacity that ships with physical appliances. It also provides subscription services covering the areas of threat prevention, malware and persistent threat, uniform resource locator filtering, laptop and mobile device protection, and firewall; and DNS security, Internet of Things security, SaaS security API, and SaaS security inline, as well as threat intelligence, and data loss prevention. In addition, the company offers cloud security, secure access, security analytics and automation, and threat intelligence and cyber security consulting; professional services, including architecture design and planning, implementation, configuration, and firewall migration; education services, such as certifications, as well as online and in-classroom training; and support services. Palo Alto Networks, Inc. sells its products and services through its channel partners, as well as directly to medium to large enterprises, service providers, and government entities operating in various industries, including education, energy, financial services, government entities, healthcare, Internet and media, manufacturing, public sector, and telecommunications. The company was incorporated in 2005 and is headquartered in Santa Clara, California.

188.98 USD

1.28 (0.677%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

3.41B

4.26B

5.5B

6.89B

8.03B

9.95B

12.34B

15.29B

18.96B

23.51B

Revenue %

-

24.87

29.26

25.29

16.46

23.97

23.97

23.97

23.97

Operating Cash Flow

1.04B

1.5B

1.98B

2.78B

3.26B

3.64B

4.51B

5.59B

6.93B

8.59B

Operating Cash Flow %

30.39

35.31

36.08

40.3

40.58

36.53

36.53

36.53

36.53

Cap Ex

-214.4M

-116M

-192.8M

-146.3M

-156.8M

-330.32M

-409.5M

-507.67M

-629.36M

-780.22M

Cap Ex %

-6.29

-2.73

-3.5

-2.12

-1.95

-3.32

-3.32

-3.32

-3.32

Free Cash Flow

821.3M

1.39B

1.79B

2.63B

3.1B

3.31B

4.1B

5.08B

6.3B

7.81B

Weighted Average Cost Of Capital

Price

188.98

Beta

Diluted Shares Outstanding

708M

Costof Debt

3.92

Tax Rate

After Tax Cost Of Debt

3.92

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

1.41B

Total Equity

133.8B

Total Capital

135.21B

Debt Weighting

1.04

Equity Weighting

98.96

Wacc

8.93

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

3.41B

4.26B

5.5B

6.89B

8.03B

9.95B

12.34B

15.29B

18.96B

23.51B

Operating Cash Flow

1.04B

1.5B

1.98B

2.78B

3.26B

3.64B

4.51B

5.59B

6.93B

8.59B

Cap Ex

-214.4M

-116M

-192.8M

-146.3M

-156.8M

-330.32M

-409.5M

-507.67M

-629.36M

-780.22M

Free Cash Flow

821.3M

1.39B

1.79B

2.63B

3.1B

3.31B

4.1B

5.08B

6.3B

7.81B

Wacc

8.93

8.93

8.93

8.93

8.93

Pv Lfcf

3.03B

3.45B

3.93B

4.47B

5.09B

Sum Pv Lfcf

19.98B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.93

Free Cash Flow T1

8.12B

Terminal Value

164.53B

Present Terminal Value

107.26B

Intrinsic Value

Enterprise Value

127.23B

Net Debt

-124.9M

Equity Value

127.36B

Diluted Shares Outstanding

708M

Equity Value Per Share

179.88

Projected DCF

179.88 -0.051%

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