As of 2025-06-20, the Intrinsic Value of NetApp Inc (NTAP) is 109.39 USD. This NetApp valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.75 USD, the upside of NetApp Inc is 6.50%.
The range of the Intrinsic Value is 78.15 - 189.13 USD
Based on its market price of 102.75 USD and our intrinsic valuation, NetApp Inc (NTAP) is undervalued by 6.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 78.15 - 189.13 | 109.39 | 6.5% |
| DCF (Growth 10y) | 89.77 - 205.26 | 122.66 | 19.4% |
| DCF (EBITDA 5y) | 56.85 - 139.21 | 88.98 | -13.4% |
| DCF (EBITDA 10y) | 71.99 - 156.08 | 103.58 | 0.8% |
| Fair Value | 59.63 - 59.63 | 59.63 | -41.97% |
| P/E | 66.54 - 101.57 | 89.42 | -13.0% |
| EV/EBITDA | 37.84 - 118.37 | 81.10 | -21.1% |
| EPV | 45.27 - 64.87 | 55.07 | -46.4% |
| DDM - Stable | 43.23 - 135.45 | 89.34 | -13.1% |
| DDM - Multi | 61.32 - 147.03 | 86.28 | -16.0% |
| Market Cap (mil) | 20,900.38 |
| Beta | 1.53 |
| Outstanding shares (mil) | 203.41 |
| Enterprise Value (mil) | 21,393.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.16% |
| Cost of Debt | 4.25% |
| WACC | 9.45% |