Previous Close | $201.82 |
Intrinsic Value | $176.73 |
Upside potential | -12% |
Data is not available at this time.
Palo Alto Networks, Inc. is a global leader in cybersecurity, providing advanced threat prevention, detection, and response solutions. The company operates primarily in the enterprise security market, offering a comprehensive portfolio of cloud-based and on-premises security platforms. Its core products include next-generation firewalls, cloud security, endpoint protection, and security orchestration solutions, which cater to organizations across industries such as finance, healthcare, and government. The company’s revenue model is subscription-based, with recurring revenue streams from software licenses, support services, and cloud subscriptions. Palo Alto Networks has established itself as a market leader by leveraging its AI-driven security platforms and integrated ecosystem, which differentiate it from competitors. The company’s focus on innovation and strategic acquisitions has strengthened its position in the rapidly evolving cybersecurity landscape, where demand for robust security solutions continues to grow due to increasing cyber threats and regulatory requirements.
Palo Alto Networks reported revenue of $8.03 billion for FY 2024, reflecting strong demand for its cybersecurity solutions. The company achieved a net income of $2.58 billion, with diluted EPS of $3.64, demonstrating improved profitability. Operating cash flow stood at $3.26 billion, supported by high-margin subscription revenues and efficient cost management. Capital expenditures were modest at $156.8 million, indicating a capital-light business model.
The company’s earnings power is underscored by its ability to convert revenue into robust cash flows, with operating cash flow representing 40.6% of revenue. Palo Alto Networks maintains a disciplined approach to capital allocation, reinvesting in R&D and strategic acquisitions to drive growth. Its capital efficiency is evident in its ability to scale profitability while maintaining a lean operational structure.
Palo Alto Networks has a solid balance sheet, with $1.54 billion in cash and equivalents and $1.41 billion in total debt, reflecting a manageable leverage position. The company’s strong cash flow generation provides flexibility for strategic investments and debt repayment. Its financial health is further supported by a growing recurring revenue base, which enhances stability and predictability.
The company has demonstrated consistent revenue growth, driven by increasing adoption of its cloud and subscription-based offerings. Palo Alto Networks does not currently pay dividends, opting instead to reinvest cash flows into growth initiatives, including product innovation and market expansion. This aligns with its strategy to capitalize on the expanding cybersecurity market and maintain its competitive edge.
Palo Alto Networks is valued at a premium relative to peers, reflecting its leadership position and growth prospects in the cybersecurity sector. Market expectations are high, with investors anticipating continued revenue growth and margin expansion as the company scales its subscription-based model and leverages its technological advantages.
Palo Alto Networks benefits from its first-mover advantage in next-generation security solutions, strong brand recognition, and a loyal customer base. The company is well-positioned to capitalize on the increasing complexity of cyber threats and the shift toward cloud-based security. Its outlook remains positive, supported by ongoing innovation and a robust pipeline of demand for integrated security platforms.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |