Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: PANW stock price vs LEA: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at LEA's multiple
Needs LEA P/E.
Implied fair value · at PANW's multiple
Needs PANW P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: PANW FY 2025 (ended Jul 31, 2025) · LEA FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 100% equity / -0% debt · EV / Revenue 29.10x · EV / EBITDA 139.55x
Capital structure 71% equity / 29% debt · EV / Revenue 0.36x · EV / EBITDA 6.38x
PANW carries the larger enterprise value at $268.34B against $8.33B; LEA trades on the lower EV / Revenue multiple (0.36x vs 29.10x); LEA on the lower EV / EBITDA (6.38x vs 139.55x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
PALO ALTO NETWORKS, INC · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Lear Corp · implied price per share
Bear
$85.55
Base
$106.20
Bull
$133.09
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
-0.05x
0.54x
Net debt / EBITDA
Leverage against operating earnings
-1.70x
1.29x
Cash and equivalents
Liquid reserves on the balance sheet
$2.90B
$1.03B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
CrowdStrike Holdings, Inc.
PANW vs CRWD
Zscaler, Inc.
PANW vs ZS
Okta, Inc.
PANW vs OKTA
CHECK POINT SOFTWARE TECHNOLOGIES LTD
PANW vs CHKP
Rapid7, Inc.
PANW vs RPD
Cisco Systems, Inc.
PANW vs CSCO
Adient plc
PANW vs ADNT
BORGWARNER INC
PANW vs BWA
DANA INC
PANW vs DAN
Aptiv PLC
PANW vs APTV
AMERICAN AXLE & MANUFACTURING HOLDINGS INC
PANW vs AXL
-$366.50M
$2.72B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
