Company Valuation: Nutanix, Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 4,428 7,621 3,394 7,120 12,458 19,910 - -
Change - 72.09% -55.47% 109.81% 74.97% 59.82% - -
Enterprise Value (EV) 1 4,199 7,463 3,371 6,901 12,034 19,157 18,377 17,444
Change - 77.73% -54.83% 104.71% 74.38% 59.2% -4.07% -5.08%
P/E ratio -4.95x -7.19x -4.18x -27.7x -99x 129x 99.9x 67x
PBR -15.7x -7.35x -4.35x -9.96x -17x -36.3x 42,199x 32.1x
PEG - -0.6x 0.2x 0.4x 1.9x -1x 3.4x 1.4x
Capitalization / Revenue 3.39x 5.47x 2.15x 3.82x 5.8x 7.88x 6.82x 5.96x
EV / Revenue 3.21x 5.35x 2.13x 3.7x 5.6x 7.58x 6.3x 5.22x
EV / EBITDA -11.6x -40x 1,574x 29.1x 28.4x 32.1x 26.2x 20.1x
EV / EBIT -9.23x -26.6x -39.3x 42.9x 34.7x 36.7x 29.8x 22.8x
EV / FCF -16.8x -47.1x 182x 33.3x 20.1x 26.8x 23.1x 19.2x
FCF Yield -5.94% -2.12% 0.55% 3% 4.97% 3.74% 4.32% 5.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -4.48 -5.01 -3.62 -1.09 -0.51 0.5755 0.7435 1.109
Distribution rate - - - - - - - -
Net sales 1 1,308 1,394 1,581 1,863 2,149 2,526 2,918 3,339
EBITDA 1 -361.3 -186.7 2.141 237.4 423.5 597.4 700.6 866
EBIT 1 -455 -281 -85.81 161 347.1 521.4 617.2 765
Net income 1 -872.9 -1,034 -797.5 -254.6 -124.8 170.6 239.4 366
Net Debt 1 -229.6 -158 -22.62 -219.2 -424.3 -752.6 -1,533 -2,466
Reference price 2 22.19 36.02 15.13 30.20 50.51 74.27 74.27 74.27
Nbr of stocks (in thousands) 199,564 211,565 224,294 235,759 246,641 268,077 - -
Announcement Date 27/08/20 01/09/21 31/08/22 31/08/23 28/08/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
127.33x7.48x31.63x-.--% 19.64B
36.59x5.79x14.86x0.63% 252B
-591.34x25.05x138.56x-.--% 63.73B
65.85x7.51x24.71x-.--% 16.35B
-36.41x122.1x-67.22x-.--% 10.76B
24.55x3.59x11.99x-.--% 6.48B
321.14x6.44x77.5x-.--% 6.4B
30.82x6.95x16.27x-.--% 5.1B
-58.97x - - - 4.72B
289.59x8.33x48.07x-.--% 3.73B
Average 20.92x 21.47x 32.93x 0.07% 38.87B
Weighted average by Cap. -56.88x 12.42x 35.70x 0.41%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. NTNX Stock
  4. Valuation Nutanix, Inc.