Palo Alto Networks, Inc. (PANW)
Software - Infrastructure · Technology · $190.6B
Intrinsic Value (Consensus)
$30.87
Current Price
$279.62
Margin of Safety
-89%
89% Above Intrinsic Value
Value: $31
Price: $280
Valuation Model Estimates
Current Price: $279.62
DCF (Discounted Cash Flow)
$57.34
Graham Number
$18.61
Earnings Power Value
$15.53
Relative Value (P/E)
$32.00
Dividend Discount Model
Not applicable
—
Consensus Value
$30.87
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.60
- EPS (Forward)
- $1.63
- Book Value
- $9.62
- P/E Ratio
- 174.8
- Forward P/E
- 171.3
- PEG Ratio
- —
- ROE
- 14.5%
- Debt/Equity
- 25%
- Revenue Growth
- 14.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 0.94
Data last updated: 2026-06-12
Source: Yahoo Finance