investorscraft@gmail.com

Intrinsic ValueNetApp, Inc. (0K6F.L)

Previous Close£96.36
Intrinsic Value
Upside potential
Previous Close
£96.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NetApp, Inc. operates as a leading provider of cloud-led and data-centric services, specializing in hybrid and public cloud solutions. The company offers a comprehensive suite of intelligent data management software, storage infrastructure, and cloud services, catering to diverse industries such as finance, healthcare, and technology. Its flagship products, including NetApp ONTAP and Cloud Volumes ONTAP, enable seamless data management across on-premises and multi-cloud environments. NetApp differentiates itself through its robust ecosystem of partners and direct sales force, ensuring broad market penetration. The company’s focus on innovation in cloud operations and data compliance positions it as a key player in the competitive storage and data management sector. With a strong presence in high-growth markets, NetApp leverages its expertise to address evolving enterprise needs for scalability, security, and efficiency in data handling.

Revenue Profitability And Efficiency

NetApp reported revenue of $6.27 billion for FY 2024, with net income reaching $986 million, reflecting a solid profitability margin. The company’s operating cash flow stood at $1.69 billion, underscoring efficient cash generation capabilities. Capital expenditures were modest at $155 million, indicating disciplined investment in growth initiatives. These metrics highlight NetApp’s ability to balance revenue growth with operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS for the period was $4.63, demonstrating strong earnings power. The company’s ability to convert revenue into net income efficiently is supported by its scalable cloud and software offerings. NetApp’s capital efficiency is further evidenced by its robust operating cash flow, which supports ongoing innovation and shareholder returns without excessive leverage.

Balance Sheet And Financial Health

NetApp maintains a solid financial position with $1.9 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $2.65 billion is manageable relative to its market cap and cash flow. The balance sheet reflects prudent financial management, with sufficient resources to meet obligations and invest in future growth.

Growth Trends And Dividend Policy

NetApp has demonstrated consistent growth in its cloud and software segments, driven by increasing demand for hybrid solutions. The company’s dividend policy, with a payout of $2.08 per share, signals confidence in sustained cash flow generation. This balance of growth and shareholder returns aligns with its long-term strategy.

Valuation And Market Expectations

With a market cap of approximately $20.3 billion and a beta of 1.39, NetApp is viewed as a moderately volatile stock with growth potential. The valuation reflects investor confidence in its cloud-centric strategy and ability to capitalize on digital transformation trends.

Strategic Advantages And Outlook

NetApp’s strategic advantages lie in its hybrid cloud expertise, strong partner network, and innovative product portfolio. The outlook remains positive as enterprises prioritize scalable, secure data management solutions. Continued focus on cloud adoption and operational efficiency positions NetApp for sustained growth in a competitive landscape.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount