Stock Analysis on Net

Palo Alto Networks Inc. (NASDAQ:PANW)

$24.99

Market Value Added (MVA)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

MVA

Palo Alto Networks Inc., MVA calculation

US$ in thousands

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Fair value of convertible Senior Notes1
Operating lease liability
Market value of common equity
Preferred stock; $0.0001 par value; none issued and outstanding
Less: Available-for-sale investments
Market (fair) value of Palo Alto Networks
Less: Invested capital2
MVA

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

1 Fair value of debt. See details »

2 Invested capital. See details »


The data reveals a consistent and significant upward trend across all reported financial metrics from July 31, 2019, to July 31, 2024.

Market (fair) value of Palo Alto Networks
The market value increased steadily each year, more than quintupling from approximately $20.4 billion in 2019 to nearly $107.8 billion in 2024. This sharp growth indicates strong market confidence and possibly reflects successful business performance and positive investor sentiment over the period.
Invested capital
The invested capital also rose notably, growing from about $3.9 billion in 2019 to over $10.8 billion by 2024. Although the increase is not as pronounced as the market value, it indicates ongoing capital investment in the business, which could support expansion, product development, or other growth initiatives.
Market value added (MVA)
The market value added, calculated as the difference between market value and invested capital, showed a remarkable increase from approximately $16.5 billion in 2019 to $96.9 billion in 2024. This suggests that the company's market capitalization has grown significantly beyond the equity invested, highlighting enhanced value creation for shareholders over time.

Overall, the data suggests robust growth in both market valuation and invested capital, with market value increasing at a faster pace than capital investments. The expanding MVA underscores a substantial increase in shareholder value, implying effective utilization of invested resources and favorable market conditions throughout the analyzed period.


MVA Spread Ratio

Palo Alto Networks Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Selected Financial Data (US$ in thousands)
Market value added (MVA)1
Invested capital2
Performance Ratio
MVA spread ratio3
Benchmarks
MVA Spread Ratio, Competitors4
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × ÷ =

4 Click competitor name to see calculations.


The analysis of the financial data over the period from July 31, 2019, to July 31, 2024, reveals several notable trends related to market value added (MVA), invested capital, and the MVA spread ratio.

Market Value Added (MVA)
The MVA shows a consistent and significant upward trajectory throughout the period. Starting from approximately 16.5 billion US dollars in 2019, it increased to over 96.9 billion US dollars by 2024. This represents a substantial growth, more than quintupling over the five-year span, indicating a continually increasing market valuation relative to the capital invested.
Invested Capital
Invested capital also demonstrated an increasing trend, though at a slower pace compared to MVA. Beginning at around 3.9 billion US dollars in 2019, it more than doubled to approximately 10.8 billion US dollars by 2024. This growth reflects ongoing investment and capital expansion within the company, albeit less pronounced than the growth in market value added.
MVA Spread Ratio
The MVA spread ratio exhibits some fluctuations but generally shows a strong upward trend. Starting at 424.83% in 2019, it dropped to 267.94% in 2020, before rebounding sharply to 573.51% in 2021. It remained relatively stable in 2022 at 559.3%, then increased markedly to 731.8% in 2023 and further to 894.07% in 2024. This pattern suggests an improving efficiency in generating market value relative to invested capital, with the ratio nearly doubling over the five years.

Overall, the data indicates robust growth in market value relative to invested capital alongside increasing capital investment. The expanding MVA spread ratio underscores an enhancement in value creation efficiency, driving increasingly positive returns on the invested resources over time. This trend signals strong investor confidence and effective capital utilization throughout the observed years.


MVA Margin

Palo Alto Networks Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Selected Financial Data (US$ in thousands)
Market value added (MVA)1
 
Revenue
Add: Increase (decrease) in deferred revenue
Adjusted revenue
Performance Ratio
MVA margin2
Benchmarks
MVA Margin, Competitors3
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenue
= 100 × ÷ =

3 Click competitor name to see calculations.


Market Value Added (MVA)
The Market Value Added (MVA) demonstrates a consistent and significant upward trend from July 31, 2019, through July 31, 2024. Beginning at approximately $16.5 billion in 2019, the MVA increases steadily each year, reaching around $96.9 billion in 2024. This growth represents a substantial increase of nearly sixfold within the six-year period, indicating enhanced market perception and value creation by the company over time.
Adjusted Revenue
Adjusted revenue shows a continuous growth trajectory across the observed periods. Starting at roughly $3.5 billion in 2019, the revenue increases annually without any decline, reaching over $10.2 billion in 2024. This consistent upward movement reflects successful operational growth and expanding sales capacity, with the revenue nearly tripling over the six years.
MVA Margin
The MVA margin, expressed as a percentage, exhibits notable fluctuations but with an overall upward trend through the years. The margin begins at about 470% in 2019 and experiences a dip to approximately 435% in 2020. A sharp increase follows, peaking above 770% in 2021, then decreasing to around 652% in 2022. In the subsequent years, the margin rises again, culminating at approximately 949% in 2024. This pattern indicates variability in the company’s market value creation relative to its adjusted revenue but ultimately points to improved efficiency or market valuation over time.