Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
140.28 USD242.76 USD327.83 USD
-26.3%
242.76 USDCurrent price is 26.3% below the base model value.
P
US
PANW.US · Palo Alto Networks Inc
US · US
Latest price178.90 USD
30D-8.64%
Vs. base value+267%
Research summary
PANW.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -56.01% YoY. Current price is about 179 USD, while the model base case is about 48.81 USD; the current price sits +267% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income1B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price178.90 USD
Base value48.81 USD
Vs. base+267%
Price date2026/04/29
33.98 USD48.81 USD60.58 USD
+267%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
48.02 USD77.68 USD101.22 USD
+130%
77.68 USDCurrent price is 130.3% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth12.0%
Current price implies roughly 12.0% annualized FCF growth.
12.0%Current price implies roughly 12.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
9.55 USD9.55 USD9.55 USD
+1,773%
9.55 USDCurrent price is 1772.5% above the base model value.
Updated: 2026/04/29 15:22
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2024/04/30 | Loss contingency | Litigation | -146M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/07/31 | Annual | - | 1B USD | - | 4B USD | 1.6 | - |
| 2024/07/31 | Annual | - | 3B USD | - | 3B USD | 7.28 | - |
| 2023/07/31 | Annual | - | 440M USD | - | 3B USD | 1.28 | - |
| 2022/07/31 | Annual | - | -267M USD | - | 2B USD | -2.71 | - |
| 2021/07/31 | Annual | - | -499M USD | - | 2B USD | -5.18 | - |
Ad placement