Skip to content
StockMarketAgent
Direct answer
FTNT trades against a final fair-value range of $47.99-$79.53, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $48.0, high $79.5, with mid-point at $64.0.
Stock analysis

FTNT Fortinet Inc. fair value $64–$80

FTNT
By StockMarketAgent.AI team· supervised by
Przeanalizowano: 2026-05-09Następna aktualizacja: 2026-08-09Methodology v2.4Archetype: Growth infrastructureNASDAQ · Information Technology
View archive
Cena
$114.07
▼ -50.08 (-43.90%)
Wartość godziwa
$64
$64–$80
Rekomendacja
Sprzedaj
confidence 68/100
Potencjał wzrostu
-43.9%
upside to fair value
Margines Bezpieczeństwa
$54.39
buy below · 15%
Kapitalizacja
$83.5B
P/E fwd 33.4
Awaryjny angielskiPL
Pokazujemy źródło angielskie podczas tłumaczenia
Ten raport nie został jeszcze przetłumaczony. Odśwież za kilka minut, gdy kolejka tłumaczeń go przetworzy.

§1 Podsumowanie wykonawcze

  • Composite fair value $64 with high case $80.
  • Implied downside of 43.9% to fair value.
  • Moat 6.5/10 · confidence 68/100 · Growth infrastructure.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$64
Margin of safety
-78.3%
Confidence
68/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$114.07Price
FV $63.99
High $79.53

FTNT trades against a final fair-value range of $47.99-$79.53, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Proprietary ASIC hardware providing superior
    Proprietary ASIC hardware providing superior performance-to-cost ratios.
  • High switching costs for integrated
    High switching costs for integrated network-security deployments.
  • Bull thesis
    The market is erroneously pricing a software-only future onto a capital-heavy hardware business model.

§2 Scenariusz negatywny

If enterprise firewall refresh cycles extend and SASE adoption favors software-only competitors, Fortinet's product revenue stalls. High fixed R&D and hardware capexCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). commitments will rapidly reverse operating leverageLeverageThe proportion of debt in the company's capital structure. Commonly measured as Debt/EBITDA, Debt/Equity, or Net Debt/EBITDA., driving fair valueFair valueOur composite estimate of intrinsic per-share value, blended across DCF, exit-multiple, and reverse-DCF methods. Reported as a low/mid/high range to capture model uncertainty. toward the $48 absolute floor.

Jak ta teza może się załamać

SASE Commoditization

· Medium

Software-defined network security architectures fully commoditize Fortinet's legacy ASIC hardware advantage.

FV impact
Severe multiple compression
Trigger
24-36 Months

Margin Contraction

· Medium

Intensifying price war with Palo Alto Networks forces aggressive discounting to defend market share.

FV impact
Midpoint fair value drops below $50
Trigger
12-24 Months

Refresh Cycle Freeze

· High

Macroeconomic headwinds permanently stretch firewall upgrade timelines, halting core product revenue growth.

FV impact
Immediate EPS downside
Trigger
6-12 Months
Sygnały wczesnego ostrzegania do monitorowania
WskaźnikBieżącyPróg wyzwalania
Consecutive quarters of product revenue deceleration.MonitorDeterioration versus the report thesis
Operating margins compressing sustainably below 30%.MonitorDeterioration versus the report thesis
Billings growth trailing revenue growth by more than 500 bps.MonitorDeterioration versus the report thesis
Unplanned spikes in channel inventory levels.MonitorDeterioration versus the report thesis
Erosion in the OCF to Net Income ratio below 1.1x.MonitorDeterioration versus the report thesis

§3 Historia finansowa

Rachunek zysków i strat — ostatnich sześć okresów
PozycjaT−0T−1T−2T−3T−4CAGR
Okres2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Przychody$3.34B$4.42B$5.30B$5.96B$6.80B+19.4%
Zysk brutto$2.56B$3.33B$4.07B$4.80B$5.47B+20.9%
Zysk operacyjny$650.4M$969.6M$1.24B$1.80B$2.08B+33.8%
Zysk netto$606.8M$857.3M$1.15B$1.75B$1.85B+32.2%
EPS (rozwodniony)—$1.06$1.46$2.26$2.42+22.9%
EBITDA$727.7M$1.08B$1.47B$2.20B$2.45B+35.5%
R&D$424.2M$512.4M$613.8M$716.8M$815.5M+17.8%
SG&A$1.49B$1.86B$2.22B$2.28B$2.58B+14.7%

Wyniki jakości

OCF / Zysk netto
1.4×
>1 wskazuje wysoką jakość wyników
Bramka jakości księgowej
Fail
Bramka skorygowana o sektor
ROIC
81.4%
Zwrot z zainwestowanego kapitału
Sekcja 3

Numbers analysis

Alokacja kapitału

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Subskrybenci indywidualni — od §411 kolejnych sekcji

Przeczytaj pełną analizę — 11 kolejnych sekcji.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Pełny raport dla każdego pokrytego tickera
24 miesiące archiwum rekomendacji
Briefingi watchlisty + alerty zmian rekomendacji
Eksport PDF + DOCX w dowolnym języku
Rozpocznij darmowy okres próbny
Anuluj w dowolnym momencie.
FAQ

FTNT — frequently asked questions

  1. Based on our latest analysis, FTNT looks meaningfully overvalued. The current price is $114 versus a composite fair-value midpoint of $64.0 (range $48.0–$79.5), which implies roughly 43.9% downside to the midpoint.

Related coverage

Names readers of FTNT also follow

Same archetype: growth-infra
Same sector: Information Technology