NTAP
NetApp Inc
Price:  
86.03 
USD
Volume:  
1,614,417.00
United States | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NetApp Intrinsic Value

-1.10 %
Upside

As of 2024-02-23, the Intrinsic Value of NetApp Inc (NTAP) is 85.04 USD. This NetApp valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.03 USD, the upside of NetApp Inc is -1.10%.

The range of the Intrinsic Value is 62.86 - 134.55 USD

86.03 USD
Stock Price
85.04 USD
Intrinsic Value
Intrinsic Value Details

NetApp Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 62.86 - 134.55 85.04 -1.1%
DCF (Growth 10y) 72.14 - 145.43 95.07 10.5%
DCF (EBITDA 5y) 43.18 - 63.56 53.28 -38.1%
DCF (EBITDA 10y) 56.45 - 81.25 68.06 -20.9%
Fair Value 83.97 - 83.97 83.97 -2.40%
P/E 41.45 - 86.05 69.77 -18.9%
EV/EBITDA 27.75 - 57.25 36.37 -57.7%
EPV 40.60 - 56.37 48.49 -43.6%
DDM - Stable 23.89 - 65.80 44.85 -47.9%
DDM - Multi 52.31 - 106.31 69.55 -19.2%

NetApp Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,724.76
Beta 0.99
Outstanding shares (mil) 206.03
Enterprise Value (mil) 18,181.76
Market risk premium 4.60%
Cost of Equity 10.22%
Cost of Debt 4.46%
WACC 9.47%