investorscraft@gmail.com

Intrinsic ValueFortinet, Inc. (0IR9.L)

Previous Close£81.42
Intrinsic Value
Upside potential
Previous Close
£81.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fortinet, Inc. is a leading provider of comprehensive cybersecurity solutions, operating globally across the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company specializes in integrated and automated security products, including its flagship FortiGate hardware and software licenses, which offer firewall, intrusion prevention, anti-malware, and VPN capabilities. Fortinet also delivers secure switching (FortiSwitch), wireless networking (FortiAP), and centralized management solutions (FortiManager), catering to diverse industries such as telecommunications, government, financial services, and healthcare. Its subscription-based revenue model, complemented by technical support and training services, ensures recurring income streams. Fortinet holds a strong market position due to its broad product portfolio, strategic alliances (e.g., Linksys), and focus on innovation in endpoint protection (FortiEDR/XDR) and threat detection (FortiSandbox). The company competes in the rapidly growing cybersecurity sector, where demand for robust, scalable solutions is driven by increasing digital transformation and cyber threats. Its ability to provide end-to-end security across networks, endpoints, and cloud environments reinforces its competitive edge.

Revenue Profitability And Efficiency

Fortinet reported revenue of $5.96 billion for the period, with net income reaching $1.75 billion, reflecting a healthy profit margin. The company generated $2.26 billion in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures totaled $378.9 million, indicating ongoing investments in infrastructure and product development to sustain growth and technological leadership in cybersecurity.

Earnings Power And Capital Efficiency

Diluted EPS stood at $2.26, underscoring Fortinet's earnings strength. The company's robust operating cash flow relative to net income highlights effective capital management. With a focus on scalable solutions and recurring revenue streams, Fortinet maintains high capital efficiency, supporting its ability to reinvest in innovation while delivering shareholder value.

Balance Sheet And Financial Health

Fortinet's balance sheet remains solid, with $2.88 billion in cash and equivalents and $1.07 billion in total debt, reflecting a conservative leverage profile. The company's liquidity position provides flexibility for strategic acquisitions, R&D, and market expansion, ensuring resilience in a competitive industry.

Growth Trends And Dividend Policy

Fortinet has demonstrated consistent growth, driven by rising demand for cybersecurity solutions. The company does not currently pay dividends, opting instead to reinvest profits into growth initiatives, including product development and global market penetration. This aligns with its strategy to capitalize on the expanding cybersecurity market.

Valuation And Market Expectations

With a market capitalization of $78.91 billion and a beta of 1.17, Fortinet is valued as a high-growth player in the technology sector. Investors likely anticipate sustained demand for its integrated security solutions, given the increasing prevalence of cyber threats and digital transformation across industries.

Strategic Advantages And Outlook

Fortinet's strategic advantages include its broad product portfolio, recurring revenue model, and strong industry partnerships. The company is well-positioned to benefit from long-term cybersecurity trends, though competition remains intense. Its focus on innovation and scalability should support continued market leadership, provided it maintains execution excellence and adapts to evolving threats.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount