Stock Analysis on Net

Palo Alto Networks Inc. (NASDAQ:PANW)

Common Stock Valuation Ratios (Price Multiples)

Microsoft Excel

Current Valuation Ratios

Palo Alto Networks Inc., current price multiples

Microsoft Excel
Palo Alto Networks Inc. Accenture PLC Adobe Inc. International Business Machines Corp. Intuit Inc. Microsoft Corp. Oracle Corp. Salesforce Inc. ServiceNow Inc. Synopsys Inc. Software & Services Information Technology
Selected Financial Data
Current share price (P) $291.42
No. shares of common stock outstanding 323,100,000
Growth rate (g) -24.54%
 
Earnings per share (EPS) $1.36
Next year expected EPS $1.03
Operating profit per share $1.20
Sales per share $21.33
Book value per share (BVPS) $5.41
Valuation Ratios (Price Multiples)
Price to earnings (P/E) 214.14 28.20 39.42 20.42 74.76 41.73 37.89 64.33 85.69 67.43 43.81 44.03
Price to next year expected earnings 283.77 23.61 30.20 23.17 63.20 32.46 26.02 61.86 74.92 58.56 35.78 34.98
Price to operating profit (P/OP) 243.11 21.99 32.17 16.33 56.74 34.11 24.61 53.10 194.66 65.34 35.12 37.02
Price to sales (P/S) 13.66 3.02 11.02 2.48 12.40 14.25 6.45 7.63 16.53 14.19 9.84 9.74
Price to book value (P/BV) 53.85 7.54 12.95 6.80 10.32 14.64 300.24 4.46 19.45 13.49 12.87 14.06

Based on: 10-K (reporting date: 2023-07-31).

If the company price multiple is lower then the price multiple of benchmark then company stock is relatively undervalued.
Otherwise, if the company price multiple is higher then the price multiple of benchmark then company stock is relatively overvalued.


Historical Valuation Ratios (Summary)

Palo Alto Networks Inc., historical price multiples

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
Price to earnings (P/E) 170.35
Price to operating profit (P/OP) 193.40
Price to sales (P/S) 10.87 9.62 10.72 6.66 7.06 9.75
Price to book value (P/BV) 42.84 251.98 71.88 20.61 12.91 22.92

Based on: 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), 10-K (reporting date: 2018-07-31).

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Palo Alto Networks Inc. P/S ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Palo Alto Networks Inc. P/BV ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Price to Earnings (P/E)

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

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
No. shares of common stock outstanding1 308,594,604 299,213,808 292,218,339 289,119,882 290,971,440 281,468,955
Selected Financial Data (US$)
Net income (loss) (in thousands) 439,700 (267,000) (498,900) (267,000) (81,900) (147,900)
Earnings per share (EPS)2 1.42 -0.89 -1.71 -0.92 -0.28 -0.53
Share price1, 3 242.72 176.85 156.07 78.55 70.39 78.70
Valuation Ratio
P/E ratio4 170.35
Benchmarks
P/E Ratio, Competitors5
Accenture PLC 27.81 22.93 36.58 28.32 24.58 24.10
Adobe Inc. 49.64 33.15 48.90 41.69 57.17 46.11
International Business Machines Corp. 22.50 71.56 19.40 19.30 13.35
Intuit Inc. 64.61 57.31 75.17 49.52 48.17 46.88
Microsoft Corp. 33.96 28.34 35.14 35.04 26.86 50.00
Oracle Corp. 38.96 26.85 15.84 16.69 16.89 45.90
Salesforce Inc. 879.57 135.68 48.20 1,204.70 107.70
ServiceNow Inc. 90.80 284.28 487.70 978.47 106.89
Synopsys Inc. 70.08 51.76 73.37 55.92 39.55 29.60
P/E Ratio, Sector
Software & Services 38.19 32.74 35.66 35.84 27.47
P/E Ratio, Industry
Information Technology 35.25 26.57 28.96 30.85 22.48

Based on: 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), 10-K (reporting date: 2018-07-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
EPS = Net income (loss) ÷ No. shares of common stock outstanding
= 439,700,000 ÷ 308,594,604 = 1.42

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

4 2023 Calculation
P/E ratio = Share price ÷ EPS
= 242.72 ÷ 1.42 = 170.35

5 Click competitor name to see calculations.


Price to Operating Profit (P/OP)

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

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
No. shares of common stock outstanding1 308,594,604 299,213,808 292,218,339 289,119,882 290,971,440 281,468,955
Selected Financial Data (US$)
Operating income (loss) (in thousands) 387,300 (188,800) (304,100) (179,000) (54,100) (129,100)
Operating profit per share2 1.26 -0.63 -1.04 -0.62 -0.19 -0.46
Share price1, 3 242.72 176.85 156.07 78.55 70.39 78.70
Valuation Ratio
P/OP ratio4 193.40
Benchmarks
P/OP Ratio, Competitors5
Accenture PLC 21.69 16.83 28.35 22.21 18.63 16.75
Adobe Inc. 40.52 25.85 40.64 51.75 51.63 42.06
International Business Machines Corp. 17.99 14.35 16.23 15.90 11.94
Intuit Inc. 49.04 46.05 62.00 41.56 40.45 37.92
Microsoft Corp. 27.76 24.72 30.79 29.30 24.54 23.63
Oracle Corp. 25.30 16.51 14.31 12.17 13.83 12.83
Salesforce Inc. 177.62 357.52 431.39 511.08 223.46
ServiceNow Inc. 206.26 260.26 436.46 583.07 1,590.30
Synopsys Inc. 67.90 43.85 75.64 59.90 40.48 35.54
P/OP Ratio, Sector
Software & Services 30.61 26.02 32.08 29.83 24.61
P/OP Ratio, Industry
Information Technology 29.65 22.44 25.70 26.39 19.60

Based on: 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), 10-K (reporting date: 2018-07-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Operating profit per share = Operating income (loss) ÷ No. shares of common stock outstanding
= 387,300,000 ÷ 308,594,604 = 1.26

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

4 2023 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 242.72 ÷ 1.26 = 193.40

5 Click competitor name to see calculations.


Price to Sales (P/S)

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

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
No. shares of common stock outstanding1 308,594,604 299,213,808 292,218,339 289,119,882 290,971,440 281,468,955
Selected Financial Data (US$)
Revenue (in thousands) 6,892,700 5,501,500 4,256,100 3,408,400 2,899,600 2,273,100
Sales per share2 22.34 18.39 14.56 11.79 9.97 8.08
Share price1, 3 242.72 176.85 156.07 78.55 70.39 78.70
Valuation Ratio
P/S ratio4 10.87 9.62 10.72 6.66 7.06 9.75
Benchmarks
P/S Ratio, Competitors5
Accenture PLC 2.98 2.56 4.28 3.26 2.72 2.35
Adobe Inc. 13.88 8.95 14.94 17.04 15.11 13.23
International Business Machines Corp. 2.73 1.94 1.94 1.47 1.63
Intuit Inc. 10.72 9.30 16.09 11.78 11.05 9.52
Microsoft Corp. 11.60 10.40 12.81 10.85 8.38 7.51
Oracle Corp. 6.63 4.25 5.38 4.33 4.74 4.41
Salesforce Inc. 5.84 7.40 9.24 8.88 9.00
ServiceNow Inc. 17.52 12.75 19.02 25.66 19.36
Synopsys Inc. 14.75 10.03 13.22 10.08 6.27 4.10
P/S Ratio, Sector
Software & Services 8.58 7.28 9.27 7.47 5.99
P/S Ratio, Industry
Information Technology 7.80 6.39 7.39 6.58 4.98

Based on: 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), 10-K (reporting date: 2018-07-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Sales per share = Revenue ÷ No. shares of common stock outstanding
= 6,892,700,000 ÷ 308,594,604 = 22.34

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

4 2023 Calculation
P/S ratio = Share price ÷ Sales per share
= 242.72 ÷ 22.34 = 10.87

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Palo Alto Networks Inc. P/S ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Price to Book Value (P/BV)

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

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
No. shares of common stock outstanding1 308,594,604 299,213,808 292,218,339 289,119,882 290,971,440 281,468,955
Selected Financial Data (US$)
Stockholders’ equity (in thousands) 1,748,400 210,000 634,500 1,101,800 1,586,300 966,400
Book value per share (BVPS)2 5.67 0.70 2.17 3.81 5.45 3.43
Share price1, 3 242.72 176.85 156.07 78.55 70.39 78.70
Valuation Ratio
P/BV ratio4 42.84 251.98 71.88 20.61 12.91 22.92
Benchmarks
P/BV Ratio, Competitors5
Accenture PLC 7.44 7.13 11.06 8.51 8.15 9.44
Adobe Inc. 16.31 11.22 15.94 16.53 16.03 12.76
International Business Machines Corp. 7.49 5.34 5.90 5.24 6.04
Intuit Inc. 8.92 7.20 15.71 17.71 20.00 24.12
Microsoft Corp. 11.92 12.38 15.16 13.11 10.30 10.02
Oracle Corp. 308.71 41.57 14.01 8.59 3.84
Salesforce Inc. 3.13 3.37 4.73 4.48 7.66
ServiceNow Inc. 20.60 18.36 30.36 40.91 31.48
Synopsys Inc. 14.02 9.24 10.50 7.57 5.16 3.68
P/BV Ratio, Sector
Software & Services 11.21 10.49 13.38 11.40 9.93
P/BV Ratio, Industry
Information Technology 11.26 10.27 12.31 10.87 8.24

Based on: 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), 10-K (reporting date: 2018-07-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
BVPS = Stockholders’ equity ÷ No. shares of common stock outstanding
= 1,748,400,000 ÷ 308,594,604 = 5.67

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

4 2023 Calculation
P/BV ratio = Share price ÷ BVPS
= 242.72 ÷ 5.67 = 42.84

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Palo Alto Networks Inc. P/BV ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.