Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: ULTA stock price vs PANW: 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 PANW's multiple
Needs PANW P/E.
Implied fair value · at ULTA's multiple
Needs ULTA P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ULTA FY 2026 (ended Jan 31, 2026) · PANW FY 2025 (ended Jul 31, 2025). Fiscal years are not aligned.
Trendline
Six 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 1.91x · EV / EBITDA 14.00x
Capital structure 100% equity / -0% debt · EV / Revenue 29.10x · EV / EBITDA 139.55x
PANW carries the larger enterprise value at $268.34B against $23.69B; ULTA trades on the lower EV / Revenue multiple (1.91x vs 29.10x); ULTA on the lower EV / EBITDA (14.00x vs 139.55x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
ULTA BEAUTY, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
PALO ALTO NETWORKS, INC · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
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
0.02x
-0.05x
Net debt / EBITDA
Leverage against operating earnings
-0.26x
-1.70x
Cash and equivalents
Liquid reserves on the balance sheet
$494.24M
$2.90B
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.
ESTEE LAUDER COMPANIES INC
ULTA vs EL
NORDSTROM INC
ULTA vs JWN
TJX COMPANIES INC /DE/
ULTA vs TJX
Bath & Body Works, Inc.
ULTA vs BBWI
CrowdStrike Holdings, Inc.
ULTA vs CRWD
Zscaler, Inc.
ULTA vs ZS
Okta, Inc.
ULTA vs OKTA
CHECK POINT SOFTWARE TECHNOLOGIES LTD
ULTA vs CHKP
Rapid7, Inc.
ULTA vs RPD
Cisco Systems, Inc.
ULTA vs CSCO
$62.29M
-$366.50M
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.
