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 31,663 - -
Change - -19.95% 52.51% -13.15% 19.61% 47.6% - -
Enterprise Value (EV) 1 15,417 12,859 19,790 17,324 20,355 30,180 29,521 29,730
Change - -16.59% 53.9% -12.46% 17.5% 48.27% -2.18% 0.71%
P/E Ratio 18.6x 10.9x 21.6x 15.6x 17.1x 22.6x 20.1x 18.8x
PBR 20.1x 12x 18.2x 17.3x 16x 18.3x 13.6x 11x
PEG - 0.3x -1.1x 0.7x 1.4x 1.8x 1.6x 2.74x
Capitalization / Revenue 2.68x 2.13x 3.29x 2.73x 3.1x 4.23x 4.01x 3.8x
EV / Revenue 2.44x 2.02x 3.16x 2.64x 2.94x 4.04x 3.74x 3.57x
EV / EBITDA 9.3x 7.2x 10.2x 8.23x 8.9x 12.5x 11.7x 10.9x
EV / EBIT 10.3x 8.36x 11.8x 9.3x 9.75x 13.6x 12.3x 11.7x
EV / FCF 15.7x 14.8x 12.9x 12.9x 10.9x 16.8x 15.2x -
FCF Yield 6.39% 6.75% 7.73% 7.72% 9.18% 5.96% 6.57% -
Dividend per Share 2 2 2 2 2.08 - 2.08 2.176 2.396
Rate of return 2.63% 3.16% 2% 2.36% - 1.29% 1.35% 1.48%
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% - 29.1% 27.1% 27.9%
Net sales 1 6,318 6,362 6,268 6,572 6,925 7,477 7,889 8,332
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 2,217 2,406 2,548
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 88.17 108.71 161.61 161.61 161.61
Nbr of stocks (in thousands) 222,536 213,905 206,377 203,412 197,330 195,920 - -
Announcement Date 6/1/22 5/31/23 5/30/24 5/29/25 5/28/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.64x4.04x12.47x1.29% 31.66B
30.75x14.53x23.6x-.--% 293B
32.41x14.98x37.56x0.09% 194B
77.06x4.9x21.61x-.--% 24.04B
11.29x - - - 12.88B
6.97x2.3x4.4x7.33% 5.5B
12.17x - - - 484M
Average 27.61x 8.15x 19.93x 1.74% 80.26B
Weighted average by Cap. 32.15x 13.54x 27.62x 0.18%

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

  1. Stock Market
  2. Stocks
  3. NTAP Stock
  4. Valuation NetApp, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!