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 31,704 - -
Change - -19.95% 52.51% -13.15% 19.61% 47.79% - -
Enterprise Value (EV) 1 15,417 12,859 19,790 17,324 20,355 30,221 29,562 29,771
Change - -16.59% 53.9% -12.46% 17.5% 48.47% -2.18% 0.71%
P/E Ratio 18.6x 10.9x 21.6x 15.6x 17.1x 22.7x 20.2x 18.9x
PBR 20.1x 12x 18.2x 17.3x 16x 18.4x 13.7x 11x
PEG - 0.3x -1.1x 0.7x 1.4x 1.8x 1.6x 2.75x
Capitalization / Revenue 2.68x 2.13x 3.29x 2.73x 3.1x 4.24x 4.02x 3.81x
EV / Revenue 2.44x 2.02x 3.16x 2.64x 2.94x 4.04x 3.75x 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% 5.95% 6.56% -
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% 1.34% 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 88.17 108.71 161.82 161.82 161.82
Nbr of stocks (in thousands) 2,22,536 2,13,905 2,06,377 2,03,412 1,97,330 1,95,920 - -
Announcement Date 01/06/22 31/05/23 30/05/24 29/05/25 28/05/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.73x15.5x25.17x-.--% 31TCr
37.62x17.41x43.65x0.07% 23TCr
79.61x5.07x22.39x-.--% 2.48TCr
12.3x - - - 1.4TCr
7.41x2.46x4.71x6.89% 586.29Cr
12.2x - - - 49Cr
Average 30.31x 10.11x 23.98x 1.74% 9.71TCr
Weighted average by Cap. 35.86x 15.66x 32.16x 0.1%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!