As of 2024-12-11, the Intrinsic Value of Nutanix Inc (NTNX) is
3.29 USD. This Nutanix valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 64.17 USD, the upside of Nutanix Inc is
-94.90%.
The range of the Intrinsic Value is 2.30 - 6.10 USD
Nutanix Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.30 - 6.10 |
3.29 |
-94.9% |
| DCF (Growth 10y) |
4.64 - 12.40 |
6.67 |
-89.6% |
| DCF (EBITDA 5y) |
7.99 - 11.33 |
9.84 |
-84.7% |
| DCF (EBITDA 10y) |
10.01 - 15.20 |
12.70 |
-80.2% |
| Fair Value |
-4.89 - -4.89 |
-4.89 |
-107.61% |
| P/E |
(9.26) - (9.26) |
(9.41) |
-114.7% |
| EV/EBITDA |
6.03 - 10.28 |
8.27 |
-87.1% |
| EPV |
(7.28) - (9.48) |
(8.38) |
-113.1% |
| DDM - Stable |
(3.18) - (11.46) |
(7.32) |
-111.4% |
| DDM - Multi |
(2.19) - (6.17) |
(3.23) |
-105.0% |
Nutanix Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,187.29 |
| Beta |
1.62 |
| Outstanding shares (mil) |
267.84 |
| Enterprise Value (mil) |
17,112.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.41% |
| Cost of Debt |
5.00% |
| WACC |
8.30% |