investorscraft@gmail.com

Intrinsic ValueNutanix, Inc. (0K9O.L)

Previous Close£39.76
Intrinsic Value
Upside potential
Previous Close
£39.76

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

Nutanix, Inc. operates in the enterprise cloud platform sector, providing a comprehensive suite of hybrid and multi-cloud solutions. The company’s core offerings include Acropolis, which integrates virtualization, storage, and networking services, alongside Kubernetes management via Nutanix Karbon. Its product portfolio extends to cloud governance (Nutanix Beam), database automation (Nutanix Era), and desktop-as-a-service (Nutanix Frame), catering to diverse industries such as healthcare, finance, and retail. Nutanix differentiates itself through a hyperconverged infrastructure (HCI) approach, simplifying IT operations by consolidating compute, storage, and virtualization into a single platform. This positions the company as a key player in hybrid cloud environments, competing with larger vendors like VMware and Dell Technologies. Nutanix’s focus on automation, scalability, and cost efficiency appeals to enterprises seeking to modernize legacy infrastructure. Its global footprint across North America, EMEA, and APAC underscores its ability to serve multinational clients, though it faces intense competition from public cloud providers and legacy infrastructure vendors. The company’s subscription-based revenue model aligns with industry shifts toward recurring revenue streams, enhancing predictability but requiring sustained innovation to retain market share.

Revenue Profitability And Efficiency

Nutanix reported revenue of $2.15 billion for FY 2024, reflecting its growing adoption in enterprise cloud solutions. Despite this, the company remains unprofitable, with a net loss of $124.8 million, though improved from prior years. Operating cash flow of $673 million indicates strong cash generation, supported by a shift to subscription-based revenue. Capital expenditures of $75.2 million suggest disciplined investment in growth, with a focus on scaling its cloud platform efficiently.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.51 highlights ongoing profitability challenges, though its operating cash flow demonstrates underlying earnings potential. Nutanix’s capital efficiency is evident in its ability to fund operations internally, with $655 million in cash reserves providing liquidity. However, its $685 million debt load warrants monitoring, particularly as the company balances growth investments with debt servicing.

Balance Sheet And Financial Health

Nutanix maintains a solid liquidity position with $655 million in cash and equivalents, offset by $685 million in total debt. The balance sheet reflects a moderate leverage profile, with operating cash flow covering interest obligations. The absence of dividends aligns with its growth-focused strategy, though the company must navigate competitive pressures to sustain financial flexibility.

Growth Trends And Dividend Policy

Nutanix’s revenue growth is driven by increasing demand for hybrid cloud solutions, though profitability remains elusive. The company does not pay dividends, reinvesting cash flow into product development and market expansion. Its subscription transition supports recurring revenue, but execution risks persist in a crowded market.

Valuation And Market Expectations

With a market cap of $21.4 billion, Nutanix trades at a premium, reflecting investor optimism about its hybrid cloud leadership. The beta of 0.7 suggests lower volatility than the broader market, though valuation hinges on achieving sustained profitability and fending off competition.

Strategic Advantages And Outlook

Nutanix’s HCI expertise and hybrid cloud focus provide a competitive edge, but execution risks remain. The company’s ability to scale profitability while innovating in a rapidly evolving market will determine its long-term success. Near-term challenges include debt management and competitive pressures, but its strong cash flow and global reach offer a solid foundation.

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