As of 2024-12-13, the Intrinsic Value of NetApp Inc (NTAP) is
126.63 USD. This NetApp valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 123.51 USD, the upside of NetApp Inc is
2.50%.
The range of the Intrinsic Value is 77.16 - 381.98 USD
126.63 USD
Intrinsic Value
NetApp Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
77.16 - 381.98 |
126.63 |
2.5% |
| DCF (Growth 10y) |
86.41 - 398.16 |
137.61 |
11.4% |
| DCF (EBITDA 5y) |
67.71 - 147.03 |
106.87 |
-13.5% |
| DCF (EBITDA 10y) |
78.66 - 170.11 |
119.78 |
-3.0% |
| Fair Value |
28.10 - 28.10 |
28.10 |
-77.25% |
| P/E |
75.57 - 118.26 |
101.33 |
-18.0% |
| EV/EBITDA |
57.22 - 128.25 |
100.15 |
-18.9% |
| EPV |
42.56 - 73.13 |
57.84 |
-53.2% |
| DDM - Stable |
45.54 - 276.14 |
160.84 |
30.2% |
| DDM - Multi |
63.32 - 295.04 |
103.86 |
-15.9% |
NetApp Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25,292.38 |
| Beta |
1.47 |
| Outstanding shares (mil) |
204.78 |
| Enterprise Value (mil) |
25,807.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.24% |
| Cost of Debt |
4.25% |
| WACC |
8.76% |