|
Real-time Estimate
Cboe BZX
17:28:25 29/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 207.18 USD | +1.36% |
|
+6.69% | +92.19% |
| 03:59pm | NetApp, Oracle Plan Cloud Storage Service for AI, Enterprise Workloads | MT |
| 09-25 | NetApp, Inc. signed a letter of intent to acquire Peakaio Limited. | CI |
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 | 40,150 | - | - |
| Change | - | -19.95% | 52.51% | -13.15% | 19.61% | 87.16% | - | - |
| Enterprise Value (EV) 1 | 15,417 | 12,859 | 19,790 | 17,324 | 20,355 | 38,619 | 37,801 | 37,396 |
| Change | - | -16.59% | 53.9% | -12.46% | 17.5% | 89.73% | -2.12% | -1.07% |
| P/E | 18.6x | 10.9x | 21.6x | 15.6x | 17.1x | 26.2x | 23.1x | 21.9x |
| PBR | 20.1x | 12x | 18.2x | 17.3x | 16x | 20.5x | 14.7x | 11.1x |
| PEG | - | 0.3x | -1.1x | 0.7x | 1.4x | 1.2x | 1.7x | 3.91x |
| Capitalization / Revenue | 2.68x | 2.13x | 3.29x | 2.73x | 3.1x | 4.91x | 4.64x | 4.39x |
| EV / Revenue | 2.44x | 2.02x | 3.16x | 2.64x | 2.94x | 4.72x | 4.37x | 4.09x |
| EV / EBITDA | 9.3x | 7.2x | 10.2x | 8.23x | 8.9x | 14.3x | 13x | 11.9x |
| EV / EBIT | 10.3x | 8.36x | 11.8x | 9.3x | 9.75x | 15.3x | 13.7x | 12.4x |
| EV / FCF | 15.7x | 14.8x | 12.9x | 12.9x | 10.9x | 21.9x | 17.5x | 15.8x |
| FCF Yield | 6.39% | 6.75% | 7.73% | 7.72% | 9.18% | 4.56% | 5.72% | 6.35% |
| Dividend per Share 2 | 2 | 2 | 2 | 2.08 | 2.08 | 2.1 | 2.18 | 2.304 |
| Rate of return | 2.63% | 3.16% | 2% | 2.36% | 1.91% | 1.03% | 1.07% | 1.13% |
| EPS 2 | 4.09 | 5.79 | 4.63 | 5.67 | 6.35 | 7.788 | 8.847 | 9.343 |
| Distribution rate | 48.9% | 34.5% | 43.2% | 36.7% | 32.8% | 27% | 24.6% | 24.7% |
| Net sales 1 | 6,318 | 6,362 | 6,268 | 6,572 | 6,925 | 8,179 | 8,653 | 9,147 |
| EBITDA 1 | 1,657 | 1,787 | 1,937 | 2,105 | 2,288 | 2,703 | 2,898 | 3,134 |
| EBIT 1 | 1,496 | 1,539 | 1,682 | 1,862 | 2,088 | 2,527 | 2,769 | 3,005 |
| Net income 1 | 937 | 1,274 | 986 | 1,186 | 1,276 | 1,538 | 1,721 | 1,782 |
| Net Debt 1 | -1,498 | -681 | -860 | -611 | -1,097 | -1,531 | -2,349 | -2,754 |
| Reference price 2 | 76.01 | 63.30 | 100.06 | 88.17 | 108.71 | 204.41 | 204.41 | 204.41 |
| Nbr of stocks (in thousands) | 222,536 | 213,905 | 206,377 | 203,412 | 197,330 | 196,419 | - | - |
| Announcement Date | 01/06/22 | 31/05/23 | 30/05/24 | 29/05/25 | 28/05/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.25x | 4.72x | 14.29x | 1.03% | 40.15B | |
| 7.88x | 4.41x | 5.49x | -.--% | 251B | |
| 23.27x | 8.3x | 16.03x | 0.13% | 163B | |
| 133.48x | 8.22x | 36.2x | -.--% | 43.12B | |
| 9.61x | - | - | - | 11.17B | |
| 3.69x | 1.3x | 2.54x | 15.33% | 4.03B | |
| 19.27x | 1.08x | 7.72x | 1.22% | 406M | |
| 11.71x | - | - | - | 367M | |
| Average | 29.40x | 4.67x | 13.71x | 2.95% | 64.18B | |
| Weighted average by Cap. | 24.78x | 6.00x | 12.24x | 0.25% |
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
