|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 167.74 USD | +1.88% |
|
+2.36% | +56.63% |
| 07-17 | John Chevedden Submits a Shareholder Proposal to NetApp | CI |
| 07-16 | NetApp, Oracle Launch New Storage Service | MT |
Company Valuation: NetApp, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,915 | 13,540 | 20,650 | 17,935 | 21,452 | 32,864 | - | - |
| Change | - | -19.95% | 52.51% | -13.15% | 19.61% | 53.2% | - | - |
| Enterprise Value (EV) 1 | 15,417 | 12,859 | 19,790 | 17,324 | 20,355 | 31,381 | 30,722 | 30,931 |
| Change | - | -16.59% | 53.9% | -12.46% | 17.5% | 54.17% | -2.1% | 0.68% |
| P/E | 18.6x | 10.9x | 21.6x | 15.6x | 17.1x | 23.5x | 20.9x | 19.6x |
| PBR | 20.1x | 12x | 18.2x | 17.3x | 16x | 19.1x | 14.3x | 11.4x |
| PEG | - | 0.3x | -1.1x | 0.7x | 1.4x | 1.9x | 1.7x | 2.85x |
| Capitalization / Revenue | 2.68x | 2.13x | 3.29x | 2.73x | 3.1x | 4.39x | 4.17x | 3.97x |
| EV / Revenue | 2.44x | 2.02x | 3.16x | 2.64x | 2.94x | 4.2x | 3.89x | 3.73x |
| EV / EBITDA | 9.3x | 7.2x | 10.2x | 8.23x | 8.9x | 13x | 12.2x | 11.3x |
| EV / EBIT | 10.3x | 8.36x | 11.8x | 9.3x | 9.75x | 14.1x | 12.8x | 12.2x |
| EV / FCF | 15.7x | 14.8x | 12.9x | 12.9x | 10.9x | 17.5x | 15.9x | 15x |
| FCF Yield | 6.39% | 6.75% | 7.73% | 7.72% | 9.18% | 5.73% | 6.29% | 6.67% |
| Dividend per Share 2 | 2 | 2 | 2 | 2.08 | 2.08 | 2.093 | 2.173 | 2.317 |
| Rate of return | 2.63% | 3.16% | 2% | 2.36% | 1.91% | 1.25% | 1.3% | 1.38% |
| EPS 2 | 4.09 | 5.79 | 4.63 | 5.67 | 6.35 | 7.14 | 8.026 | 8.577 |
| Distribution rate | 48.9% | 34.5% | 43.2% | 36.7% | 32.8% | 29.3% | 27.1% | 27% |
| Net sales 1 | 6,318 | 6,362 | 6,268 | 6,572 | 6,925 | 7,478 | 7,889 | 8,287 |
| EBITDA 1 | 1,657 | 1,787 | 1,937 | 2,105 | 2,288 | 2,419 | 2,520 | 2,734 |
| EBIT 1 | 1,496 | 1,539 | 1,682 | 1,862 | 2,088 | 2,223 | 2,402 | 2,532 |
| Net income 1 | 937 | 1,274 | 986 | 1,186 | 1,276 | 1,404 | 1,545 | 1,685 |
| Net Debt 1 | -1,498 | -681 | -860 | -611 | -1,097 | -1,482 | -2,141 | -1,933 |
| Reference price 2 | 76.01 | 63.30 | 100.06 | 88.17 | 108.71 | 167.74 | 167.74 | 167.74 |
| Nbr of stocks (in thousands) | 222,536 | 213,905 | 206,377 | 203,412 | 197,330 | 195,920 | - | - |
| Announcement Date | 1/6/22 | 31/5/23 | 30/5/24 | 29/5/25 | 28/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.49x | 4.2x | 12.97x | 1.25% | 32.86B | |
| 21.61x | 10.3x | 16.62x | -.--% | 213B | |
| 29.93x | 13.8x | 34.58x | 0.09% | 179B | |
| 79.46x | 5.06x | 22.33x | -.--% | 24.78B | |
| 9.73x | - | - | - | 11.21B | |
| 5.29x | 1.69x | 3.23x | 9.66% | 4.08B | |
| 10.92x | - | - | - | 425M | |
| Average | 25.77x | 7.01x | 17.95x | 2.2% | 66.47B | |
| Weighted average by Cap. | 27.59x | 10.88x | 23.64x | 0.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NTAP Stock
- Valuation NetApp, Inc.
Select your edition
All financial news and data tailored to specific country editions
