Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
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.
If enterprise firewall refresh cycles extend and SASE adoption favors software-only competitors, Fortinet's product revenueRevenueRevenue is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions. 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.
Software-defined network security architectures fully commoditize Fortinet's legacy ASIC hardware advantage.
Intensifying price war with Palo Alto Networks forces aggressive discounting to defend market share.
Macroeconomic headwinds permanently stretch firewall upgrade timelines, halting core product revenue growth.
| Статья | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|---|
| Выручка | $3.34B | $4.42B+32.3% | $5.30B+19.9% | $5.96B+12.5% | $6.80B+14.1% | +19.4% |
| Валовая прибыль | $2.56B | $3.33B | $4.07B | $4.80B | $5.47B | +20.9% |
| Операционная прибыль | $650.4M | $969.6M | $1.24B | $1.80B | $2.08B | +33.8% |
| Чистая прибыль | $606.8M | $857.3M+41.3% | $1.15B+34.1% | $1.75B+52.2% | $1.85B+5.7% | +32.2% |
| EPS (разводнённая) | — | $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% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
