NTAP · NetApp, Inc.
$103.352026-05-17Sector: Technology; Industry: Computer Hardware; Sub-Industry: Technology Hardware, Storage & Peripherals
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$118
+13.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($116 · $151) Analysts Range ($89 · $137) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2022.Q3 | $5.7B | — | 21.1% | 19.6% | $975MM | −$79MM | $896MM | 7.7% | — | 50.8% | $1.9B | $3.65 | — |
| 2023.Q3 | $6.3B | 10.0% | 21.5% | 0.0% | $1.7B | −$630MM | $1.1B | 9.7% | — | 70.2% | $3.0B | $4.68 | — |
| 2024.Q3 | $6.4B | 0.7% | 18.8% | 21.5% | $941MM | −$924MM | $17MM | 9.6% | — | 30.2% | $3.3B | $6.37 | — |
| 2025.Q3 | $6.3B | -1.5% | 22.8% | 19.3% | $1.2B | −$463MM | $690MM | 10.9% | — | 32.8% | $3.8B | $4.93 | — |
| 2026.Q3 | $6.7B | 7.0% | 26.1% | 18.3% | $1.4B | −$467MM | $962MM | 10.4% | — | 38.8% | $3.6B | $6.06 | 11.8 |
| italics below = DCF projection · 10yr Rev CAGR: 4.5% |
| 2027.Q3 | $7.1B | +5.8% | 24.0% | 18.5% | $1.4B | −$213MM | $1.2B | 10.8% | $1.1B | 37.4% | $3.8B | $5.89 | 17.5 |
| 2028.Q3 | $7.5B | +5.2% | 25.1% | 18.7% | $1.5B | −$205MM | $1.3B | 10.6% | $1.1B | 38.8% | $4.0B | $6.47 | 16.0 |
| 2029.Q3 | $7.8B | +4.5% | 25.1% | 18.8% | $1.6B | −$188MM | $1.4B | 10.4% | $1.0B | 38.6% | $4.2B | $6.75 | 15.3 |
| 2030.Q3 | $8.1B | +4.3% | 25.1% | 19.0% | $1.7B | −$189MM | $1.5B | 10.1% | $984MM | 38.4% | $4.4B | $7.03 | 14.7 |
| 2031.Q3 | $8.5B | +4.2% | 25.1% | 19.2% | $1.7B | −$195MM | $1.5B | 9.9% | $932MM | 38.2% | $4.6B | $7.31 | 14.1 |
|
| Term. Yr+ | $10.8B | 4.1% | 18.6% | 20.0% | $1.6B | −$279MM | $1.3B | 8.6% | $11.6B | 23.6% | — | — | — |
Active scenario IV: $118 (+13.8% vs market)