NTAP
NetApp Inc
Price:  
127.30 
USD
Volume:  
1,604,329.00
United States | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NetApp Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of NetApp Inc (NTAP) is 109.64 USD. This NetApp valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.30 USD, the upside of NetApp Inc is %.

The range of the Intrinsic Value is 78.34 - 184.59 USD

127.30 USD
Stock Price
109.64 USD
Intrinsic Value
Intrinsic Value Details

NetApp Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 78.34 - 184.59 109.64 -13.9%
DCF (Growth 10y) 84.57 - 183.39 113.98 -10.5%
DCF (EBITDA 5y) 58.77 - 127.40 88.08 -30.8%
DCF (EBITDA 10y) 68.99 - 133.21 95.60 -24.9%
Fair Value 23.89 - 23.89 23.89 -81.23%
P/E 97.27 - 139.03 124.44 -2.2%
EV/EBITDA 41.83 - 158.34 85.94 -32.5%
EPV 40.51 - 53.87 47.19 -62.9%
DDM - Stable 42.81 - 127.40 85.11 -33.1%
DDM - Multi 65.71 - 146.18 90.03 -29.3%

NetApp Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 26,272.17
Beta 1.08
Outstanding shares (mil) 206.38
Enterprise Value (mil) 27,893.17
Market risk premium 4.60%
Cost of Equity 9.59%
Cost of Debt 5.00%
WACC 9.11%