US · FTNT
Fortinet, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Sunnyvale, CA 94086
- Website
- fortinet.com
Price · as of 2025-12-31
$86.29
Market cap 60.56B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $80.27 | -6.98% |
| Intrinsic Value(DCF) | $81.97 | -5.01% |
| Graham-Dodd Method(GD) | $13.66 | -84.17% |
| Graham Formula(GF) | $54.16 | -37.24% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $5.32 | $48.25 | $25.56 | $0.88 | $3.30 |
| 2012 | $4.87 | $39.93 | $23.48 | $1.07 | $2.55 |
| 2013 | $4.68 | $34.79 | $13.12 | $0.99 | $1.25 |
| 2014 | $6.64 | $36.36 | $17.96 | $0.98 | $1.00 |
| 2015 | $5.70 | $37.24 | $37.00 | $0.93 | $0.35 |
| 2016 | $7.39 | $35.17 | $56.98 | $1.14 | $1.25 |
| 2017 | $10.89 | $36.35 | $41.83 | $0.84 | $0.89 |
| 2018 | $16.13 | $41.58 | $41.42 | $3.13 | $11.10 |
| 2019 | $19.90 | $42.75 | $41.18 | $3.43 | $10.50 |
| 2020 | $37.67 | $50.94 | $53.92 | $3.90 | $16.22 |
| 2021 | $55.83 | $61.45 | $100.45 | $4.52 | $26.53 |
| 2022 | $58.76 | $64.87 | $198.85 | $4.90 | $42.17 |
| 2023 | $71.35 | $70.31 | $226.62 | $6.61 | $40.19 |
| 2024 | $101.28 | $88.82 | $142.14 | $13.06 | $45.20 |
| 2025 | $79.18 | $80.27 | $86.95 | $13.66 | $54.16 |
AI valuation
Our deep-learning model estimates Fortinet, Inc.'s (FTNT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $80.27
- Current price
- $86.29
- AI upside
- -6.98%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$81.97
-5.01% upside
Graham-Dodd
$13.66
-84.17% upside
Graham Formula
$54.16
-37.24% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FTNT | Fortinet, Inc. | $86.29 | 60.56B | -7% | -5% | -84% | -37% | 31.75 | 47.55 | 8.65 | 22.82 | 422.04 | 66.65 | 80.84% | 30.62% | 27.26% | 135.72% | -115.01% | 18.39% | 0.81 | 103.58 | 1.17 | 1.05 | -0.61 | 752.00% | 1417.00% | 1844.00% | 3.78% | 0.51 | -152.08% | 0.00% | 0.00% | 3.89% | 27.02 | 25.27 | 8.27 | 5.20 |
| ADSK | Autodesk, Inc. | $245.87 | 52.37B | -8% | -53% | -92% | -61% | 46.80 | 17.27 | 7.76 | 29.33 | 2178.12 | -30.63 | 96.75% | 26.48% | 16.59% | 39.68% | 38.85% | 9.65% | 0.90 | — | 0.85 | 0.69 | 0.27 | 215.00% | 1052.00% | 6007.00% | 4.58% | 0.42 | 74.40% | 0.00% | 0.00% | 3.57% | 29.40 | 21.89 | 7.78 | 4.12 |
| CRWV | CoreWeave, Inc. Class A C… | $79.56 | 40.35B | +43% | +22,287% | — | — | -29.09 | 10.18 | 6.62 | 18.29 | -141.22 | 16.98 | 71.68% | -0.90% | -22.74% | -79.89% | -0.38% | -3.48% | 4.54 | -0.04 | 0.46 | 0.43 | 4.54 | 2060.00% | 16788.00% | 2181.00% | -21.36% | 0.19 | -62.09% | 0.00% | 0.00% | 0.00% | -981.06 | -6.22 | 8.80 | 0.33 |
| INFY | Infosys Limited | $14.44 | 58.55B | +113% | -43% | — | -38% | 23.49 | 6.62 | 3.85 | 13.96 | — | 7.65 | 30.46% | 21.12% | 16.39% | 29.05% | 36.48% | 18.63% | 0.09 | 82.74 | 2.27 | 2.09 | -0.37 | 0.00% | 385.00% | 4185.00% | 5.50% | 0.87 | 51.50% | 3.25% | 76.40% | 4.77% | 17.37 | 17.30 | 3.67 | 10.74 |
| MSI | Motorola Solutions, Inc. | $482.26 | 80.32B | -29% | -43% | — | -58% | 37.51 | 33.52 | 6.92 | 25.36 | 98.07 | -10.78 | 50.18% | 25.12% | 18.44% | 104.74% | 26.27% | 12.68% | 4.05 | 8.04 | 1.04 | 0.81 | 2.44 | 3824.00% | 800.00% | 2052.00% | 3.18% | 0.47 | 29.97% | 0.90% | 33.80% | 2.33% | 30.46 | 34.76 | 7.65 | 4.16 |
| MSTR | Strategy Inc | $129.50 | 35.95B | -52% | -46% | -34% | — | -10.52 | 0.79 | 84.80 | -8.54 | -6.95 | -5.18 | 68.69% | -1140.82% | -844.76% | -11.11% | -9.19% | -8.80% | 0.16 | -83.80 | 5.62 | 5.50 | -1.10 | 15132.00% | 297.00% | -9953.00% | -0.26% | -0.15 | -0.25% | 0.94% | -9.90% | 4.01% | -8.53 | -445.58 | 97.33 | 2.19 |
| SNPS | Synopsys, Inc. | $414.00 | 79.21B | -2% | -26% | -88% | -54% | 63.09 | 2.97 | 11.92 | 38.18 | — | -7.48 | 76.98% | 12.97% | 18.89% | 7.15% | 3.88% | 4.35% | 0.50 | 2.05 | 1.62 | 1.20 | 4.56 | -4459.00% | 1512.00% | 509.00% | 1.60% | 0.41 | 5.96% | 0.00% | 0.00% | 0.00% | 104.33 | 70.75 | 13.53 | 3.10 |
| STX | Seagate Technology Holdin… | $407.84 | 88.94B | -73% | -80% | — | -23% | 27.00 | -87.55 | 4.36 | 21.17 | 8.22 | -23.69 | 35.18% | 20.78% | 16.15% | -151.13% | 53.55% | 18.64% | -11.86 | 5.89 | 1.38 | 0.74 | 2.15 | 32848.00% | 3886.00% | 2319.00% | 2.06% | 0.41 | 23.87% | 1.51% | 40.80% | 1.51% | 23.36 | 53.96 | 4.85 | 3.45 |
| TEL | TE Connectivity Ltd. | $230.15 | 67.56B | -25% | -36% | -96% | -58% | 37.67 | 5.51 | 4.06 | 18.13 | — | 21.47 | 34.56% | 18.79% | 10.78% | 14.77% | 10.91% | 7.69% | 0.52 | 41.70 | 1.56 | 0.91 | 1.29 | -4037.00% | 785.00% | 1452.00% | 4.62% | 0.81 | 18.91% | 1.16% | 43.60% | 3.10% | 23.26 | 23.32 | 4.37 | 5.39 |
| WDAY | Workday, Inc. | $133.76 | 35.71B | +16% | +52% | -83% | -59% | 50.52 | 4.49 | 3.67 | 22.42 | 156.38 | 18.48 | 75.70% | 10.72% | 7.26% | 8.23% | 18.57% | 3.84% | 0.11 | — | 1.32 | 1.22 | -0.49 | 3231.00% | 1309.00% | 2686.00% | 7.93% | 0.46 | 73.32% | 0.00% | 0.00% | 15.37% | 29.69 | 10.95 | 3.18 | 2.86 |
| XYZ | Block, Inc. | $63.70 | 38.83B | +18% | -52% | -57% | -72% | 30.26 | 1.78 | 1.63 | 21.80 | — | 4.35 | 42.82% | 7.06% | 5.39% | 6.00% | 6.79% | 3.42% | 0.33 | 13.21 | 2.20 | 1.07 | 0.40 | -5385.00% | 30.00% | 5609.00% | 6.14% | 0.25 | 12.48% | 0.00% | 0.00% | 5.91% | 23.22 | 16.36 | 1.64 | 2.62 |
About Fortinet, Inc.
Fortinet, Inc. provides broad, integrated, and automated cybersecurity solutions in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. It offers FortiGate hardware and software licenses that provide various security and networking functions, including firewall, intrusion prevention, anti-malware, virtual private network, application control, web filtering, anti-spam, and wide area network acceleration. The company also provides FortiSwitch product family that offers secure switching solutions for connecting customers their end devices; FortiAP product family, which provides secure wireless networking solutions; FortiExtender, a hardware appliance; FortiAnalyzer product family, which offers centralized network logging, analyzing, and reporting solutions; and FortiManager product family that provides central and scalable management solution for its FortiGate products. It offers FortiWeb product family provides web application firewall solutions; FortiMail product family that secure email gateway solutions; FortiSandbox technology that delivers proactive detection and mitigation services; FortiClient that provides endpoint protection with pattern-based anti-malware, behavior-based exploit protection, web-filtering, and an application firewall; FortiToken and FortiAuthenticator product families for multi-factor authentication to safeguard systems, assets, and data; and FortiEDR/XDR, an endpoint protection solution that provides both comprehensive machine-learning anti-malware execution and real-time post-infection protection. It provides security subscription, technical support, professional, and training services. It sells its security solutions to channel partners and directly to various customers in telecommunications, technology, government, financial services, education, retail, manufacturing, and healthcare industries. It has strategic alliance with Linksys. Fortinet, Inc. was incorporated in 2000 and is headquartered in Sunnyvale, California.
- CEO
- Ken Xie
- Employees
- 14.56K
- Beta
- 1.05
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($81.97 ÷ $86.29) − 1 = -5.01% (DCF, example).