Valuation NetApp, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2025-11-14 pm EST			5-day change	1st Jan Change
109.44 ^USD	-0.15%		-3.12%	-5.72%

Nov. 13	Citic Securities Initiates NetApp at Buy With $128 Price Target	MT
Nov. 12	Guardant Health, Inc. Announces Launch of Single Namespace Group Uniting Leading Technology, Healthcare and Research Institutions to Set Global Standard for Exabyte-Scale Data Access	CI

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,127	17,224	13,142	20,832	17,992	21,846	-	-
Change	-	0.57%	-23.7%	58.51%	-13.63%	21.42%	-	-
Enterprise Value (EV) ¹	15,163	15,726	12,461	19,972	17,381	21,225	20,312	20,285
Change	-	3.72%	-20.76%	60.27%	-12.97%	22.12%	-4.3%	-0.13%
P/E ratio	23.8x	18.9x	10.6x	21.8x	15.6x	17.9x	16.2x	15.5x
PBR	24.9x	20.5x	11.7x	18.3x	17.3x	18x	14x	10.6x
PEG	-	0.7x	0.3x	-1.1x	0.7x	2.24x	1.6x	3.26x
Capitalization / Revenue	2.98x	2.73x	2.07x	3.32x	2.74x	3.23x	3.08x	2.94x
EV / Revenue	2.64x	2.49x	1.96x	3.19x	2.64x	3.14x	2.87x	2.73x
EV / EBITDA	11.3x	9.49x	6.97x	10.3x	8.26x	9.75x	8.65x	8.23x
EV / EBIT	12.8x	10.5x	8.1x	11.9x	9.33x	10.7x	9.57x	8.81x
EV / FCF	12.9x	16x	14.4x	13.1x	13x	13.1x	11.8x	10.6x
FCF Yield	7.72%	6.26%	6.97%	7.66%	7.7%	7.65%	8.44%	9.44%
Dividend per Share ²	1.92	2	2	2	2.08	2.081	2.13	2.191
Rate of return	2.5%	2.58%	3.26%	1.98%	2.35%	1.9%	1.95%	2%
EPS ²	3.23	4.09	5.79	4.63	5.67	6.123	6.742	7.062
Distribution rate	59.4%	48.9%	34.5%	43.2%	36.7%	34%	31.6%	31%
Net sales ¹	5,744	6,318	6,362	6,268	6,572	6,759	7,084	7,426
EBITDA ¹	1,342	1,657	1,787	1,937	2,105	2,177	2,348	2,465
EBIT ¹	1,184	1,496	1,539	1,682	1,862	1,984	2,122	2,302
Net income ¹	730	937	1,274	986	1,186	1,240	1,342	1,456
Net Debt ¹	-1,964	-1,498	-681	-860	-611	-620.9	-1,534	-1,561
Reference price ²	76.94	77.40	61.44	100.94	88.45	109.44	109.44	109.44
Nbr of stocks (in thousands)	222,601	222,536	213,905	206,377	203,412	199,618	-	-
Announcement Date	6/2/21	6/1/22	5/31/23	5/30/24	5/29/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETAPP, INC.	17.87x	3.14x	9.75x	1.9%	21.85B
WESTERN DIGITAL CORPORATION	19.2x	4.66x	13.59x	0.29%	53.96B
SANDISK CORPORATION	23.03x	3.56x	13.35x	-.--%	37.25B
PURE STORAGE, INC.	125.04x	7.25x	34.33x	-.--%	27.8B
SHANNON SEMICONDUCTOR TECHNOLOGY CO.,LTD.	132.27x	-	-	0.15%	11.41B
INNODISK CORPORATION	29.03x	3.47x	20.47x	1.81%	1.59B
ARGOSY RESEARCH INC.	13.68x	-	-	-	494M
Average	51.45x	4.42x	18.30x	0.69%	22.05B
Weighted average by Cap.	47.44x	4.63x	17.06x	0.4%