StocksPANW

PANW

Palo Alto Networks, Inc.Technology / Software - InfrastructureINTACT

Palo Alto Networks, Inc. provides cybersecurity solutions in the Americas, Europe, the Middle East, Africa, the Asia Pacific, and Japan. It offers Prisma Access, a secure access service edge solution; Strata Cloud Manager, a network security management solution; and Prisma AIRS to protect customers' entire AI ecosystem. It provides a comprehensive cloud native application protection platform; and Code to Cloud platform, as well as offers VM-Series and CN-Series virtual firewalls for inline network security on multi- and hybrid-cloud environments. It provides security operation solutions through the Cortex platform that includes Cortex XSIAM, an AI-driven security operations platform; Cortex XDR to prevent, detect, and respond to cybersecurity attacks; and Cortex XSOAR for security orchestration, automation, and response; and Cortex Xpanse for attack surface management, as well as offers threat intelligence and advisory services under the Unit 42 name. It provides subscription services covering the areas of threat prevention, malware and persistent threat, URL filtering, laptop and mobile device protection, DNS security, Internet of Things security, SaaS security API, and SaaS security inline; and threat intelligence, data loss prevention, services to resolve network disruptions, and sensitive data protection. It offers professional services, including architecture design and planning, implementation, configuration, and firewall migration; education services, such as certifications, as well as online and in-classroom training; and support services. It sells its products and services through its channel partners, as well as directly to enterprises, service providers, and government entities operating in various industries, including education, energy, financial services, government entities, healthcare, Internet and media, manufacturing, public sector, and telecommunications. The company was incorporated in 2005 and is headquartered in Santa Clara, California.

Share Price
$390.46
52W: $139.57 - $432.33
DCF Fair Value
$99.13
-293.9% Premium
P/E (TTM)
952.3x
ROIC
8%
Operating Margin
5.4%
FCF Yield
1.3%
Debt / Equity
0.09x
Piotroski Score
6/9
Altman Z-Score
2.77
Market Cap
$319.4B

Price vs. Intrinsic Value Corridor

Overvalued vs DCF ($99.13)

Historical market price overlaid against conservative DCF Fair Value & Benjamin Graham Margin of Safety bands.

Period Return (1Y)
—()
Period Range
$— - $—
DCF Fair Value
$99.13
MOS Buy Target (-25%)
$74.35
Valuation Overlays:

2-Stage Discounted Cash Flow (DCF) Workbench

Conservative intrinsic value model based on owner cash generation over a 10-year investment horizon. Opens with LocalAlpha's baseline assumptions (matching the fair value shown above) — adjust any input to stress-test.

Current Market Price
$390.46
DCF Fair Value
$98.98
-294.5% Premium
$4,241M
$100M$4,241M (Reported)$50,000M
5.3%
-5%10% (Target)35%
4.5%
0%5%20%
9.0%
6%9% (Standard)15% (High Risk)
2.5%
1% (GDP Floor)2.5% (Inflation)4.0%
-$500M (Net Cash)
-$100B CashBalance Sheet+$150B Debt
10-Yr PV of Cash Flows
$34.9B
PV of Terminal Value
$45.6B
Implied Enterprise Value
$80.5B
Implied Equity Value
$81.0B
YearYr 1Yr 2Yr 3Yr 4Yr 5Yr 6Yr 7Yr 8Yr 9Yr 10
Projected FCF ($M)$4,466$4,702$4,952$5,214$5,490$5,738$5,996$6,266$6,548$6,842
Present Value (PV)$4,097$3,958$3,824$3,694$3,568$3,421$3,280$3,144$3,015$2,890

Benjamin Graham & Buffett Value Models

Classical deep value metrics based on asset backing, normalized earnings power, and owner cash yield.

Graham Number-2113.5% Premium
$17.64

Calculated as √(22.5 × EPS × BVPS). The maximum theoretical price a defensive investor should pay based purely on asset book value and current earnings.

EPS: $0.41BVPS: $33.73
Revised Graham Formula-6197.7% Premium
$6.20

Formula: V = (EPS × (8.5 + 2g) × 4.4) / Y where g is the conservative 7-10 yr growth rate and Y is AAA Bond Yield.

Buffett Owner Earnings1.3% Yield
$4.93 / share

True distributable cash flow: Net Income + D&A - Maintenance CapEx. Reflects the cash Buffett would extract without hurting unit volume.

Total: $4.0BYield: 1.3%

Reverse DCF: Market Growth Expectation

SPECULATIVE BARRIER
23.3% CAGR (Next 10 Yrs)

At the current price of $390.46, the market is assuming the business will compound Free Cash Flow at 23.3% per year for the next decade with a 9% hurdle rate.

Value Investor Verdict
⚠ High expectations: Leaves minimal margin of safety for operational hiccups.
Autonomous Thesis Underwriting

Surveil PANW with Mathematical Margin of Safety Rules

Set non-negotiable floor rules for Palo Alto Networks, Inc.. If a newly filed quarterly 10-Q breaks your ROIC floor, operating margin boundary, or balance sheet leverage rules, receive an autonomous breach audit within 15 minutes.

Buffett Quality

ROIC > 15% • Margin > 15% • D/E < 0.5x

Margin Floor Guard

Current Margin 5.4% • Floor > 10%

Solvency Guard

Altman-Z > 2.6 • Current Ratio > 1.5x

Frequently Asked Questions: Palo Alto Networks, Inc. (PANW) Intrinsic Valuation

Audited fundamentals, DCF intrinsic value sensitivity, and thesis break detection parameters for Palo Alto Networks, Inc..

Based on institutional multi-stage Discounted Cash Flow (DCF) modeling on audited SEC cash flows, Palo Alto Networks, Inc. has an estimated DCF intrinsic fair value of $99.13 per share compared to its current market price of $390.46. This represents an estimated 293.9% premium over fair value. Additionally, its classic Benjamin Graham Number stands at $17.64.

Related Technology Value Stocks & Sector Peers

Compare Palo Alto Networks, Inc. with audited intrinsic valuation models across the Technology sector.

View All S&P 500 Stocks