Previous Close | $99.06 |
Intrinsic Value | $95.39 |
Upside potential | -4% |
Data is not available at this time.
Fortinet, Inc. is a global leader in cybersecurity solutions, specializing in network security, cloud security, and threat intelligence. The company operates in the rapidly growing cybersecurity industry, driven by increasing digital transformation and cyber threats. Fortinet's core revenue model is built on a combination of hardware sales, subscription-based software, and services, including its flagship FortiGate firewall and integrated security fabric. The company serves enterprises, service providers, and government agencies, leveraging its proprietary ASIC technology to deliver high-performance security solutions. Fortinet holds a strong competitive position, differentiated by its broad product portfolio and ability to provide end-to-end security across hybrid IT environments. The company competes with established players like Palo Alto Networks and Cisco, but maintains an edge through cost efficiency and scalability, particularly for mid-market and distributed enterprises. Its focus on innovation and R&D ensures continuous adaptation to emerging threats, reinforcing its market relevance.
Fortinet reported revenue of $5.96 billion for FY 2024, reflecting robust demand for its cybersecurity solutions. Net income stood at $1.75 billion, with diluted EPS of $2.26, demonstrating strong profitability. Operating cash flow was $2.26 billion, supported by high-margin subscription services and efficient cost management. Capital expenditures of $378.9 million indicate ongoing investments in infrastructure and R&D to sustain growth.
The company exhibits strong earnings power, driven by recurring revenue streams from subscriptions and services. High operating cash flow relative to net income underscores efficient capital utilization. Fortinet's ability to generate substantial cash flow while maintaining R&D investments highlights its balanced approach to growth and profitability, ensuring long-term competitiveness in the cybersecurity market.
Fortinet maintains a solid balance sheet with $2.88 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $994.3 million is manageable, given the company's strong cash flow generation. The low debt-to-equity ratio reflects prudent financial management, positioning Fortinet to navigate economic uncertainties while funding growth opportunities.
Fortinet has consistently delivered revenue and earnings growth, benefiting from the expanding cybersecurity market. The company does not currently pay dividends, opting instead to reinvest cash flows into innovation and market expansion. This strategy aligns with its focus on capturing long-term growth opportunities in cloud security and zero-trust architectures.
Fortinet's valuation reflects its leadership in cybersecurity and strong financial performance. Market expectations are high, given the sector's growth trajectory and the company's ability to maintain margins while scaling. Investors likely price in continued execution on product innovation and market share gains, though competition remains a key monitorable.
Fortinet's strategic advantages include its integrated security platform, proprietary ASIC technology, and strong brand recognition. The outlook remains positive, supported by tailwinds in cybersecurity demand and the company's ability to cross-sell solutions. Challenges include intensifying competition and the need to sustain innovation, but Fortinet's track record suggests resilience in navigating these dynamics.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |