Stock Analysis on Net

Palo Alto Networks Inc. (NASDAQ:PANW)

$24.99

Enterprise Value to FCFF (EV/FCFF)

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 Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to The Firm (FCFF)

Palo Alto Networks Inc., FCFF calculation

US$ in thousands

Microsoft Excel
12 months ended: Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Net income (loss)
Net noncash charges
Changes in operating assets and liabilities, net of effects of acquisitions
Net cash provided by operating activities
Cash paid for contractual interest, net of tax1
Purchases of property, equipment, and other assets
Free cash flow to the firm (FCFF)

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).

The financial data over the six-year period reveals a positive trajectory in the company's cash flow metrics. Both net cash provided by operating activities and free cash flow to the firm (FCFF) demonstrate consistent growth, indicating strengthening operational efficiency and enhanced financial flexibility.

Net Cash Provided by Operating Activities

This metric exhibits a steady increase from 1,055,600 thousand USD in 2019 to 3,257,600 thousand USD in 2024. The growth accelerates noticeably after 2020, with a particularly strong year-on-year rise between 2021 and 2024. This upward trend suggests improving cash generation capabilities from the company's core operations.

Free Cash Flow to the Firm (FCFF)

The FCFF values mirror the operating cash flow trend, growing from 935,065 thousand USD in 2019 to 3,105,224 thousand USD in 2024. Despite a slight dip in 2020 compared to 2019, the overall increase is significant. This pattern indicates an enhanced ability to generate cash after accounting for capital expenditures, enabling potential reinvestment or debt reduction.

Overall, the company's liquidity and cash flow-generating capacity are improving, which could facilitate future investments or shareholder returns. The strong upward trend in both operating cash flow and free cash flow reflects operational strength and prudent capital management over the analyzed period.


Interest Paid, Net of Tax

Palo Alto Networks Inc., interest paid, net of tax calculation

US$ in thousands

Microsoft Excel
12 months ended: Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Effective Income Tax Rate (EITR)
EITR1
Interest Paid, Net of Tax
Cash paid for contractual interest, before tax
Less: Cash paid for contractual interest, tax2
Cash paid for contractual interest, net of tax

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 See details »

2 2024 Calculation
Cash paid for contractual interest, tax = Cash paid for contractual interest × EITR
= × =

The financial data over the periods from July 31, 2019 to July 31, 2024 reveals certain noteworthy trends in tax rates and interest payments.

Effective Income Tax Rate (EITR)
The effective income tax rate has remained relatively stable over the six-year period, consistently hovering around 21%. There was a slight increase to 22.4% in the year ending July 31, 2023, which was followed by a return to 21% in the subsequent year. This indicates a generally stable tax environment for the company with minimal variations.
Cash Paid for Contractual Interest, Net of Tax
Cash paid for contractual interest showed a rising trend from 2019 through 2022, increasing from $10,665 thousand in 2019 to a peak of $15,958 thousand in 2022. The amount then decreased slightly in 2023 to $15,675 thousand, followed by a substantial decline to $4,424 thousand in 2024. This significant drop in interest payments in 2024 may suggest refinancing, repayment of debt, or changes in borrowing costs or capital structure.

Overall, the effective tax rate remained stable, suggesting consistent tax planning or regulatory treatment. In contrast, the cash paid for interest experienced considerable fluctuation, culminating in a pronounced decrease in the final reported year, which could have implications for future financial costs and cash flow management.


Enterprise Value to FCFF Ratio, Current

Palo Alto Networks Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV)
Free cash flow to the firm (FCFF)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
EV/FCFF, Sector
Software & Services
EV/FCFF, Industry
Information Technology

Based on: 10-K (reporting date: 2024-07-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Palo Alto Networks Inc., historical EV/FCFF 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)
Enterprise value (EV)1
Free cash flow to the firm (FCFF)2
Valuation Ratio
EV/FCFF3
Benchmarks
EV/FCFF, Competitors4
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
EV/FCFF, Sector
Software & Services
EV/FCFF, Industry
Information Technology

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 See details »

2 See details »

3 2024 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =

4 Click competitor name to see calculations.

The financial data exhibits significant growth for the company over the six-year period, marked by notable increases in both enterprise value and free cash flow to the firm.

Enterprise Value (EV)
The enterprise value has shown a consistent upward trend, rising from approximately $19.1 billion in 2019 to over $107.7 billion in 2024. This represents more than a fivefold increase over the span of the data, indicating substantial growth in market capitalization and overall valuation of the company.
Free Cash Flow to the Firm (FCFF)
Free cash flow to the firm also increased steadily from around $935 million in 2019 to approximately $3.11 billion in 2024. This growth suggests improving operational efficiency and enhanced cash generation capacity, reflecting well on the company’s ability to fund operations, invest in opportunities, and manage debts without external financing.
EV/FCFF Ratio
The EV to FCFF ratio reveals varying valuation multiples over time. Starting at 20.44 in 2019, the ratio increased to a peak of 32.74 in 2021, then showed a slight decline to 28.15 in 2023 before rising again to 34.69 in 2024. The fluctuations suggest changes in investor sentiment or market expectations about the company’s future cash flow generation. Despite the overall increase in free cash flow, the rising ratio in recent years indicates that the enterprise value is growing at a pace that outstrips free cash flow, possibly due to heightened growth expectations or market price adjustments.

In summary, the company demonstrates robust growth in value and cash flow from 2019 through 2024. However, valuation multiples fluctuate, reflecting dynamic market perceptions and possibly greater investors’ confidence in future prospects despite the increasing free cash flow.