investorscraft@gmail.com

Intrinsic ValueNetApp, Inc. (NTA.DE)

Previous Close82.42
Intrinsic Value
Upside potential
Previous Close
82.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 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, catering to enterprises managing data across on-premises, private, and public cloud environments. The company’s core revenue model is built on intelligent data management software, storage infrastructure solutions, and cloud-based services, which include offerings like NetApp ONTAP, Cloud Volumes ONTAP, and Azure NetApp Files. Serving diverse sectors such as finance, healthcare, and technology, NetApp differentiates itself through hybrid cloud integration and scalable data solutions. Its market position is reinforced by strategic partnerships with major cloud providers like AWS, Google Cloud, and Microsoft Azure, ensuring seamless interoperability and enterprise-grade performance. The company’s focus on automation, AI-driven insights, and compliance tools further strengthens its competitive edge in the rapidly evolving data storage and management industry.

Revenue Profitability And Efficiency

NetApp reported revenue of €6.27 billion for FY 2024, with net income reaching €986 million, reflecting a robust profitability margin. The company’s operating cash flow stood at €1.69 billion, supported by efficient cost management and recurring revenue streams from cloud services. Capital expenditures were modest at €155 million, indicating disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of €4.63 underscores NetApp’s earnings strength, driven by high-margin software and subscription services. The company’s capital efficiency is evident in its ability to generate substantial cash flow relative to its asset base, with a focus on scalable cloud solutions enhancing returns.

Balance Sheet And Financial Health

NetApp maintains a solid balance sheet with €1.9 billion in cash and equivalents, providing liquidity for strategic investments. Total debt of €2.65 billion is manageable given the company’s cash flow generation and low leverage profile. The financial position supports ongoing innovation and shareholder returns.

Growth Trends And Dividend Policy

NetApp’s growth is fueled by increasing demand for hybrid cloud solutions, with recurring revenue from cloud services showing strong momentum. The company’s dividend policy, with a payout of €1.42 per share, reflects a commitment to returning capital to shareholders while maintaining flexibility for reinvestment.

Valuation And Market Expectations

With a market capitalization of €23.2 billion and a beta of 1.26, NetApp is viewed as a stable yet growth-oriented player in the technology sector. Investors likely anticipate sustained demand for its cloud and data management solutions, supported by industry tailwinds.

Strategic Advantages And Outlook

NetApp’s strategic advantages lie in its hybrid cloud expertise, partnerships with leading cloud providers, and a strong portfolio of data management tools. The outlook remains positive, with opportunities in AI-driven data optimization and enterprise digital transformation driving long-term growth.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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