Palo Alto Networks, Inc. (PANW) DCF Valuation

Palo Alto Networks, Inc. (PANW) DCF Valuation
  • Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • Predeterminadas Para Un Uso Rápido Y Eficiente
  • No Se Necesita Experiencia; Fáciles De Seguir

Palo Alto Networks, Inc. (PANW) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insight into your Palo Alto Networks, Inc. (PANW) valuation analysis using our sophisticated DCF Calculator! Preloaded with real PANW data, this Excel template enables you to adjust forecasts and assumptions, allowing for an accurate determination of Palo Alto Networks, Inc. (PANW) intrinsic value.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 3,408.4 4,256.1 5,501.5 6,892.7 8,027.5 9,951.8 12,337.3 15,294.7 18,961.0 23,506.1
Revenue Growth, % 0 24.87 29.26 25.29 16.46 23.97 23.97 23.97 23.97 23.97
EBITDA 364.8 -46.6 95.6 387.3 1,279.9 655.0 812.0 1,006.7 1,248.0 1,547.1
EBITDA, % 10.7 -1.09 1.74 5.62 15.94 6.58 6.58 6.58 6.58 6.58
Depreciation 507.9 304.9 337.0 332.1 283.3 727.2 901.6 1,117.7 1,385.6 1,717.7
Depreciation, % 14.9 7.16 6.13 4.82 3.53 7.31 7.31 7.31 7.31 7.31
EBIT -143.1 -351.5 -241.4 55.2 996.6 -72.2 -89.6 -111.0 -137.6 -170.6
EBIT, % -4.2 -8.26 -4.39 0.80085 12.41 -0.72588 -0.72588 -0.72588 -0.72588 -0.72588
Total Cash 3,747.8 2,901.1 3,634.5 2,390.0 2,578.8 5,991.5 7,427.7 9,208.2 11,415.5 14,151.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,037.1 1,240.4 2,142.5 2,852.0 3,344.5
Account Receivables, % 30.43 29.14 38.94 41.38 41.66
Inventories .0 .0 .0 339.2 .0 97.9 121.4 150.5 186.6 231.4
Inventories, % 0.0000000587 0 0.0000000182 4.92 0 0.98423 0.98423 0.98423 0.98423 0.98423
Accounts Payable 63.6 56.9 128.0 132.3 116.3 177.1 219.5 272.2 337.4 418.3
Accounts Payable, % 1.87 1.34 2.33 1.92 1.45 1.78 1.78 1.78 1.78 1.78
Capital Expenditure -214.4 -116.0 -192.8 -146.3 -156.8 -330.3 -409.5 -507.7 -629.4 -780.2
Capital Expenditure, % -6.29 -2.73 -3.5 -2.12 -1.95 -3.32 -3.32 -3.32 -3.32 -3.32
Tax Rate, % -160.81 -160.81 -160.81 -160.81 -160.81 -160.81 -160.81 -160.81 -160.81 -160.81
EBITAT -164.8 -377.1 -311.1 42.9 2,599.2 -69.0 -85.6 -106.1 -131.5 -163.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -844.8 -398.2 -997.9 -815.7 2,556.4 21.7 -440.7 -546.4 -677.4 -839.7
WACC, % 9.67 9.67 9.67 9.66 9.67 9.67 9.67 9.67 9.67 9.67
PV UFCF
SUM PV UFCF -1,758.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -873
Terminal Value -15,405
Present Terminal Value -9,711
Enterprise Value -11,469
Net Debt -137
Equity Value -11,333
Diluted Shares Outstanding, MM 708
Equity Value Per Share -16.01

What You Will Receive

  • Pre-Filled Financial Model: Utilize Palo Alto Networks, Inc.'s (PANW) actual data for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust parameters.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.

Key Features

  • Comprehensive PANW Data: Pre-filled with Palo Alto Networks’ historical performance metrics and future projections.
  • Customizable Parameters: Modify growth rates, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic valuation based on user inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive Interface: Easy to navigate, structured for both industry experts and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template with Palo Alto Networks’ data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Palo Alto Networks’ intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Palo Alto Networks, Inc. (PANW)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your analysis needs.
  • Real-Time Valuation: Instantly observe changes in Palo Alto Networks’ valuation as you modify inputs.
  • Preloaded Data: Comes with Palo Alto Networks’ actual financial figures for rapid assessments.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Cybersecurity Students: Understand threat detection methods and apply them using real-world scenarios.
  • Researchers: Integrate advanced security frameworks into academic studies or publications.
  • IT Professionals: Evaluate your security strategies and assess the effectiveness of Palo Alto Networks' solutions.
  • Security Analysts: Enhance your analysis with a customizable threat intelligence platform.
  • Business Leaders: Learn how major cybersecurity firms like Palo Alto Networks, Inc. (PANW) protect enterprises from cyber threats.

What the Template Contains

  • Pre-Filled Data: Includes Palo Alto Networks’ historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Palo Alto Networks’ profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.