Company Valuation: Nutanix, Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,621 3,394 7,120 12,458 20,151 13,330 - -
Change - -55.47% 109.81% 74.97% 61.76% -33.85% - -
Enterprise Value (EV) 1 7,463 3,371 6,901 12,034 19,502 12,472 11,650 10,626
Change - -54.83% 104.71% 74.38% 62.07% -36.05% -6.59% -8.79%
P/E Ratio -7.19x -4.18x -27.7x -99x 116x 46.6x 38.8x 30.1x
PBR -7.35x -4.35x -9.96x -17x -31.8x -22.8x 473x -78.7x
PEG - 0.2x 0.4x 1.9x -1x 0.7x 1.9x 1x
Capitalization / Revenue 5.47x 2.15x 3.82x 5.8x 7.94x 4.7x 4.17x 3.71x
EV / Revenue 5.35x 2.13x 3.7x 5.6x 7.68x 4.4x 3.64x 2.96x
EV / EBITDA -40x 1,574x 29.1x 28.4x 32x 17.5x 14.1x 11x
EV / EBIT -26.6x -39.3x 42.9x 34.7x 36.4x 19.4x 15.5x 12x
EV / FCF -47.1x 182x 33.3x 20.1x 26x 16.6x 13x 10.3x
FCF Yield -2.12% 0.55% 3% 4.97% 3.85% 6.02% 7.69% 9.69%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -5.01 -3.62 -1.09 -0.51 0.65 1.059 1.27 1.638
Distribution rate - - - - - - - -
Net sales 1 1,394 1,581 1,863 2,149 2,538 2,834 3,199 3,592
EBITDA 1 -186.7 2.141 237.4 423.5 608.8 713.7 823.5 969.7
EBIT 1 -281 -85.81 161 347.1 536.1 641.5 749.4 886.8
Net income 1 -1,034 -797.5 -254.6 -124.8 188.4 303 392.5 503.9
Net Debt 1 -158 -22.62 -219.2 -424.3 -648.9 -857.2 -1,679 -2,703
Reference price 2 36.02 15.13 30.20 50.51 75.17 49.31 49.31 49.31
Nbr of stocks (in thousands) 211,565 224,294 235,759 246,641 268,077 270,321 - -
Announcement Date 9/1/21 8/31/22 8/31/23 8/28/24 8/27/25 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
46.58x4.4x17.48x-.--% 13.33B
20.34x3.52x9.22x1.02% 136B
-832.41x28.23x120.31x-.--% 80.76B
-22.12x7.63x13.11x-.--% 54.86B
854.29x15.98x41.73x-.--% 17.79B
44.26x4.44x14.49x-.--% 11.88B
-58.61x197.6x-69.14x - 8.66B
13.66x2.92x7.76x-.--% 4.23B
20.09x4.4x9.92x-.--% 3.92B
64.22x3.3x15.43x0.45% 3.22B
Average 15.03x 27.24x 18.03x 0.16% 33.45B
Weighted average by Cap. -147.97x 15.92x 36.95x 0.43%

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. NTNX Stock
  4. Valuation Nutanix, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!