investorscraft@gmail.com

Intrinsic ValuePalo Alto Networks, Inc. (0KF5.L)

Previous Close£177.61
Intrinsic Value
Upside potential
Previous Close
£177.61

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Palo Alto Networks, Inc. is a global leader in cybersecurity solutions, operating within the high-growth Software - Services sector. The company's core revenue model is built on a combination of hardware sales, subscription services, and professional offerings, including firewall appliances, cloud security, threat intelligence, and consulting services. Its diversified product portfolio caters to medium-to-large enterprises, service providers, and government entities across industries such as healthcare, finance, and telecommunications. Palo Alto Networks distinguishes itself through integrated security platforms like Panorama, which provide centralized management for network and cloud environments. The firm competes in a dynamic and fragmented cybersecurity market, where its focus on automation, AI-driven threat prevention, and hybrid cloud security strengthens its positioning against rivals. Its direct and channel-driven sales strategy ensures broad market penetration, while its recurring subscription model enhances revenue predictability. The company's emphasis on R&D and strategic acquisitions further solidifies its technological edge in next-generation security solutions.

Revenue Profitability And Efficiency

Palo Alto Networks reported revenue of $8.03 billion for the fiscal year ending July 2024, reflecting strong demand for its cybersecurity solutions. Net income stood at $2.58 billion, with diluted EPS of $3.64, underscoring robust profitability. Operating cash flow reached $3.26 billion, while capital expenditures were modest at -$156.8 million, indicating efficient cash generation and disciplined reinvestment.

Earnings Power And Capital Efficiency

The company demonstrates significant earnings power, driven by high-margin subscription services and scalable cloud offerings. Its capital efficiency is evident in its ability to convert revenue into operating cash flow at a 40.6% margin, supported by low capital intensity. The absence of dividends allows for reinvestment in growth initiatives, including R&D and strategic acquisitions.

Balance Sheet And Financial Health

Palo Alto Networks maintains a solid balance sheet with $1.54 billion in cash and equivalents against $1.41 billion in total debt, reflecting a conservative leverage profile. The company's liquidity position is strong, with ample resources to fund operations and growth without reliance on excessive borrowing. Its financial health is further supported by consistent positive cash flows.

Growth Trends And Dividend Policy

The company exhibits strong growth trends, benefiting from secular tailwinds in cybersecurity demand. Palo Alto Networks does not pay dividends, opting instead to reinvest profits into innovation and market expansion. This aligns with its strategy to capture share in the rapidly evolving cybersecurity landscape, where organic and inorganic growth opportunities remain abundant.

Valuation And Market Expectations

With a market capitalization of $124.2 billion, Palo Alto Networks trades at a premium, reflecting investor confidence in its growth trajectory and market leadership. The beta of 1.024 suggests moderate correlation with broader market movements. Valuation multiples are likely influenced by its high-growth profile and recurring revenue model, which command a premium in the technology sector.

Strategic Advantages And Outlook

Palo Alto Networks benefits from its first-mover advantage in integrated security platforms, brand recognition, and a large installed base. The outlook remains positive, given increasing cyber threats and cloud adoption. Strategic acquisitions and partnerships are expected to further enhance its product suite, while global expansion and cross-selling opportunities provide additional growth levers in the medium to long term.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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