Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: PANW stock price vs NWN: 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 NWN's multiple
Needs NWN 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) · NWN 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 44% equity / 56% debt · EV / Revenue 3.59x · EV / EBITDA 16.61x
PANW carries the larger enterprise value at $268.34B against $4.63B; NWN trades on the lower EV / Revenue multiple (3.59x vs 29.10x); NWN on the lower EV / EBITDA (16.61x 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.
NORTHWEST NATURAL HOLDING COMPANY · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
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
1.76x
Net debt / EBITDA
Leverage against operating earnings
-1.70x
9.18x
Cash and equivalents
Liquid reserves on the balance sheet
$2.90B
$36.67M
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
ATMOS ENERGY CORP
PANW vs ATO
NEW JERSEY RESOURCES CORP
PANW vs NJR
UGI CORP /PA/
PANW vs UGI
NISOURCE INC.
PANW vs NI
-$366.50M
$2.59B
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.
