Palo Alto Networks Inc. logo

Palo Alto Networks Inc.

PANW | NASDAQ
Chart Builder DCF Calculator
$355.05
-$10.82 (-2.96%)
Nov 2, 2026, 2:36 PM ET · Market open
TTM
Period Ending
Q3 2026
Apr 30, 2026
Q2 2026
Jan 31, 2026
Q1 2026
Oct 31, 2025
Q4 2025
Jul 31, 2025
Q3 2025
Apr 30, 2025
Q2 2025
Jan 31, 2025
Q1 2025
Oct 31, 2024
Q4 2024
Jul 31, 2024
Q3 2024
Apr 30, 2024
Q2 2024
Jan 31, 2024
Q1 2024
Oct 31, 2023
Q4 2023
Jul 31, 2023
Q3 2023
Apr 30, 2023
Q2 2023
Jan 31, 2023
Q1 2023
Oct 31, 2022
Q4 2022
Jul 31, 2022
Q3 2022
Apr 30, 2022
Q2 2022
Jan 31, 2022
Q1 2022
Oct 31, 2021
Q4 2021
Jul 31, 2021
Q3 2021
Apr 30, 2021
Q2 2021
Jan 31, 2021
Q1 2021
Oct 31, 2020
Net Income
1.72B 2.16B 2B 2.01B 1.24B 1.25B 2.73B 2.58B 2.45B 2.28B 613.9M 439.7M 215.3M 34.3M -143.4M -267M -389.6M -461.5M -510.3M -498.9M -438.5M -368.2M -299.6M
Depreciation & Amortization
705.7M 310.8M 307.4M 302.3M 335.7M 433M 414M 394.4M 387.6M 274.5M 275.8M 282.2M 247.9M 259.4M 271.6M 282.6M 328.3M 325.1M 318.6M 304.9M 297.9M 283.6M 267.1M
Stock-Based Compensation
1.03B 1.35B 1.37B 1.3B 1.21B 1.15B 1.1B 1.08B 1.06B 1.07B 1.08B 1.07B 1.06B 1.04B 1.02B 1.01B 1B 987.3M 947.8M 894.5M 838.7M 771.4M 714.3M
Other Working Capital
746.3M 766M 863.5M 970.2M 1.04B 1.02B 1.27B 1.95B 2.16B 2.31B 1.89B 1.88B 1.38B 1.38B 1.46B 1.48B 893.3M 763.2M 749M 860.4M 1.06B 992.8M 955.4M
Other Non-Cash Items
-14.6M -482.3M -462.5M -468.3M 501.2M 369.9M -1.51B -1.13B -1.14B -1.04B 801.33M 422.4M 465.2M 464.1M 454.8M 429.9M 395.7M 411.4M 427.6M 440.8M 424.7M 391.2M 355M
Deferred Income Tax
129.6M -19.1M -203.5M -349.9M -656.9M -659.2M -316.7M -566.93M -356.13M -226.33M -389.43M -1.8M 2.8M n/a 3.7M 7.3M 11.2M 14.5M 14M 13.1M 9.2M 4.3M -300K
Change in Working Capital
647.8M 651.8M 967.9M 922.8M 580.5M 562.7M 817.6M 910.3M 757.9M 711.7M 685.7M 560.5M 896M 1.05B 1.03B 520.8M 439.7M 398.3M 359.3M 348.6M 378.9M 320.7M 308.9M
Operating Cash Flow
4.22B 3.97B 3.98B 3.72B 3.21B 3.11B 3.24B 3.26B 3.16B 3.06B 3.07B 2.78B 2.89B 2.84B 2.63B 1.98B 1.79B 1.68B 1.56B 1.5B 1.51B 1.4B 1.35B
Capital Expenditures
76.9M 91.6M -39.9M n/a -207.3M -176.4M -164.1M -156.8M -146.6M -140.4M -143.5M -146.3M -148.3M -155.4M -197.8M -192.8M -181M -169.6M -121M -116M -120.4M -179.8M -196.8M
Cash Acquisitions
-5.12B -3.13B -556.4M -1.05B -499.5M -499.5M -1.11B -573.8M -613.4M -632.3M -207.3M -244.1M -224.1M -286.4M -100.8M -118.2M -98.7M -164.3M -569.7M -777.4M -569.1M -810.1M -534M
Purchase of Investments
-3.3B -3.89B -4.44B -3.7B -3.89B -3.27B -3.36B -3.55B -3.49B -3.75B -4.2B -5.46B -5.44B -4.94B -3.95B -2.27B -1.76B -1.9B -1.57B -1.96B -2.38B -2.01B -1.74B
Sales Maturities Of Investments
5.98B 5.82B 2.64B 2.79B 2.98B 2.97B 2.71B 2.81B 3.26B 3.52B 3.71B 3.78B 2.94B 2.38B 2.14B 1.57B 1.5B 1.52B 1.43B 1.37B 1.13B 1.54B 1.83B
Other Investing Acitivies
-500.2M -500.2M -246.2M -246.2M n/a n/a n/a -36.8M 2.8M 2.8M 2.8M 39.6M n/a 81.2M 81.2M 81.2M 81.3M 100K 100K 100K -208.2M -208.2M -208.2M
Investing Cash Flow
-2.86B -1.61B -2.64B -2.2B -1.61B -980M -1.92B -1.51B -978.8M -1B -843M -2.03B -2.87B -2.91B -2.02B -933.4M -463.7M -714.2M -824.3M -1.48B -2.15B -1.66B -842.7M
Debt Repayment
592.3M 431.4M 319M n/a -781.9M -1.29B -1.31B -1.03B -2.53B -1.86B -1.74B -1.69B n/a n/a n/a n/a n/a n/a n/a n/a 1.98B 1.98B 1.98B
Common Stock Repurchased
-1B n/a n/a n/a n/a -500M -500M -566.7M -569.6M -69.6M -319.6M -275.6M -615M -615M -915M -892.3M -878.1M -1.23B -678.1M -1.18B -850M -1.5B -1.5B
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-736.8M -707.1M -879.5M -778.9M -187M -185.1M -32.5M 59.8M 123.8M 125.1M 128.1M 111M 39.8M 30.7M 22.9M -50.9M -47.6M 15.1M 18M 83.2M -285.7M -296.5M -297.5M
Financial Cash Flow
-1.38B -433M -551.2M -778.9M -584.1M -1.68B -1.52B -1.34B -2.8B -1.62B -1.8B -1.73B -444.6M -506.5M -814.2M -806.6M -789.1M -1.15B -600.8M -1.1B 1.04B 376.3M 375.6M
Net Cash Flow
-20.8M 1.93B 782.3M 732.4M 1.01B 448M -210.8M 398.3M -624.7M 430.4M 424.6M -982.6M -426M -575.5M -205M 244.7M 534M -193M 131.9M -1.08B 402.2M 115.8M 878.3M
Free Cash Flow
4.29B 4.07B 3.94B 3.72B 3B 2.93B 3.08B 3.1B 3.01B 2.92B 2.92B 2.63B 2.74B 2.69B 2.43B 1.79B 1.61B 1.51B 1.44B 1.39B 1.39B 1.22B 1.15B
Adj. Free Cash Flow
3.27B 2.71B 2.57B 2.42B 1.79B 1.78B 1.98B 2.03B 1.95B 1.85B 1.84B 1.56B 1.68B 1.65B 1.42B 780.8M 604.3M 518.2M 488.2M 492.5M 551.8M 451.8M 434.3M
Maintenance CapEx
258M 229.67M 92.29M 124.24M -92.71M -63.92M -45.79M -30.42M -9.45M -1.59M -1.59M -2.3M -2.3M -2.3M -45.5M -43.19M -43.19M -44.11M -7.57M -15.05M -29.21M -97.18M -126.75M
Growth CapEx
-181.1M -138.07M -132.19M -124.24M -114.59M -112.48M -118.31M -126.38M -137.15M -138.81M -141.91M -144M -146M -153.1M -152.3M -149.61M -137.81M -125.49M -113.43M -100.95M -91.19M -82.62M -70.05M
Owner Earnings
4.47B 4.2B 4.07B 3.84B 3.12B 3.04B 3.2B 3.23B 3.15B 3.06B 3.07B 2.78B 2.88B 2.84B 2.59B 1.94B 1.74B 1.63B 1.55B 1.49B 1.48B 1.31B 1.22B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.