PANW Palo Alto Networks, Inc.

Technology

Price

$419.91

Intrinsic value

$66.19

Buy price

$52.95

Discount

-534.4%

Overvalued [LOW CF reliability]

Live signals

Daily bars as of Oct 8, 2026

Nothing firing right now - no PAM pattern in the last 5 daily bars, and no DR1 support reclaim in the last 5 weekly bars. Technical confluence is NONE (0/3) - see the chart below.

DCF walkthrough

Near-term growth (g1)17.90%

Terminal growth (g2)3.50%

Years of g1 growth4

Discount rate9.00%

Margin of safety20.00%

Operating CF: $4,553,000,000.00
Total debt: $2,567,000,064.00
Cash & STI: $3,071,000,064.00
Shares out.: 817,000,000

Overvalued [LOW CF reliability]

Intrinsic value$66.18

Buy price (with MOS)$52.94

Current price$419.91

Discount to intrinsic value-534.5%

7-step quality scorecard

ROE quality

HIGH_VOLATILE

Average ROE: 22.7%
Current ROE: 1.1%
Minimum ROE: 1.1%

Debt quality

CONSERVATIVE

Debt / Equity: 0.09x

Moat proxy

MODERATE_PROXY

Cash-flow reliability

LOW

Operating CF / Net income: 14.83x

Technical chart

Confluence: NONE (0/3)

Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim (see Live signals above for when it fired).

Assumptions & data quality

Data source: yfinance
Growth (g1) source: min(cfCAGR,revenueCAGR)
Valuation model: DCF_OCF
Debt as % of DCF PV: 4.8%
Public economic interest: 100.0%

These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.