investorscraft@gmail.com

Intrinsic Value of Fortinet, Inc. (FTNT)

Previous Close$99.06
Intrinsic Value
Upside potential
Previous Close
$99.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount