Stock Analysis on Net

Palo Alto Networks Inc. (NASDAQ:PANW)

$24.99

Price to FCFE (P/FCFE)

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

Free Cash Flow to Equity (FCFE)

Palo Alto Networks Inc., FCFE calculation

US$ in thousands

Microsoft Excel
12 months ended: Jul 31, 2025 Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020
Net income (loss)
Net noncash charges
Changes in operating assets and liabilities, net of effects of acquisitions
Net cash provided by operating activities
Purchases of property, equipment, and other assets
Repayments of convertible senior notes
Payments for debt issuance costs
Proceeds from borrowings on convertible senior notes, net
Free cash flow to equity (FCFE)

Based on: 10-K (reporting date: 2025-07-31), 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).


The financial data reveals distinct trends in the cash flow performance over the time span analyzed.

Net Cash Provided by Operating Activities
This metric exhibits a steady increase throughout the periods reported, beginning at approximately 1.04 billion USD and rising consistently year over year, reaching around 3.72 billion USD by the last period. This upward trend suggests enhanced operational efficiency or growth in core business activities generating cash inflow.
Free Cash Flow to Equity (FCFE)
In contrast to operating cash flow, FCFE shows greater volatility. The figure starts relatively high at approximately 2.8 billion USD, then drops significantly to roughly 1.39 billion USD a year later. The value oscillates in subsequent years with a notable trough near 939 million USD before rising again to around 2.5 billion USD in the most recent period. This volatility indicates fluctuations in the cash available to equity holders after accounting for capital expenditures and debt-related transactions, possibly reflecting varying investment activities or financing decisions over time.

Overall, while operating cash flow has experienced consistent growth, FCFE has undergone notable fluctuations, revealing divergent trends between operating cash generation and cash flow available to equity shareholders. The general increase in operating cash flow combined with the recovery in FCFE in later periods could suggest improved financial management or strategic shifts enhancing liquidity available to investors.


Price to FCFE Ratio, Current

Palo Alto Networks Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Datadog 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.
P/FCFE, Sector
Software & Services
P/FCFE, Industry
Information Technology

Based on: 10-K (reporting date: 2025-07-31).

1 Click competitor name to see calculations.

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


Price to FCFE Ratio, Historical

Palo Alto Networks Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Jul 31, 2025 Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020
No. shares of common stock outstanding1
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Datadog 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.
P/FCFE, Sector
Software & Services
P/FCFE, Industry
Information Technology

Based on: 10-K (reporting date: 2025-07-31), 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).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2025 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of Palo Alto Networks Inc. Annual Report.

5 2025 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.


Share Price
The share price exhibits a consistent upward trajectory over the analyzed periods. Beginning at $39.28 in July 2020, it more than doubles to $78.04 by July 2021. This positive momentum continues annually, reaching $190.52 by July 2025. The growth indicates increasing market confidence and a strengthening valuation over time.
Free Cash Flow to Equity (FCFE) per Share
FCFE per share presents a less consistent pattern. It starts at $4.84 in July 2020 and experiences a significant drop to $2.37 in July 2021. A moderate recovery to $2.99 follows in July 2022, but a sharp decline to $1.52 occurs in July 2023. Subsequent years see improvements again, with FCFE rising to $3.17 in July 2024 and $3.74 in July 2025. This volatility suggests fluctuations in cash generation available to shareholders, with uncertain operational or financial influences.
Price to FCFE (P/FCFE) Ratio
The P/FCFE ratio demonstrates substantial variability. Initially at 8.11 in July 2020, it escalates sharply to 32.91 by July 2021 and remains elevated at 29.54 in July 2022. A pronounced spike occurs in July 2023, reaching 79.75, before declining marginally to 52.9 in July 2024 and 50.89 in July 2025. These elevated and fluctuating ratios indicate that the market price increasingly exceeds free cash flow per share, reflecting potentially heightened growth expectations or valuation adjustments in relation to cash flow generation.