investorscraft@gmail.com

Intrinsic Value of Nutanix, Inc. (NTNX)

Previous Close$72.46
Intrinsic Value
Upside potential
Previous Close
$72.46

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

Nutanix, Inc. operates in the cloud computing and hyperconverged infrastructure (HCI) industry, providing software-driven solutions that simplify datacenter operations. The company’s core revenue model revolves around subscription-based offerings, including its flagship Acropolis and Prism platforms, which integrate compute, storage, and virtualization into a single system. Nutanix serves enterprises seeking to modernize IT infrastructure, emphasizing hybrid and multi-cloud environments, and competes with legacy vendors like VMware and emerging cloud-native players. Nutanix has carved a niche by addressing complexity in datacenter management, leveraging its software-defined approach to reduce hardware dependencies. Its solutions cater to mid-market and large enterprises, with a focus on scalability and operational efficiency. The company’s market positioning is strengthened by partnerships with major cloud providers, though it faces intense competition from hyperscalers like AWS and Microsoft Azure. Nutanix’s differentiation lies in its ability to bridge on-premises and cloud environments, offering flexibility in an era of digital transformation.

Revenue Profitability And Efficiency

Nutanix reported revenue of $2.15 billion for FY 2024, reflecting steady growth in its subscription-based model. The company posted a net loss of $124.8 million, with diluted EPS of -$0.51, indicating ongoing investments in growth despite profitability challenges. Operating cash flow was robust at $673 million, suggesting efficient cash generation, while capital expenditures of $75.3 million highlight disciplined spending.

Earnings Power And Capital Efficiency

The company’s negative net income underscores its reinvestment phase, but strong operating cash flow signals underlying earnings potential. Nutanix’s capital efficiency is evident in its ability to fund operations without excessive debt reliance, though its diluted EPS remains a concern for near-term profitability. The focus on recurring revenue streams may improve margins over time.

Balance Sheet And Financial Health

Nutanix maintains a solid liquidity position with $655.3 million in cash and equivalents, against total debt of $684.6 million. The balance sheet reflects a manageable leverage profile, supported by positive operating cash flow. The absence of dividends aligns with its growth-oriented strategy, prioritizing reinvestment over shareholder payouts.

Growth Trends And Dividend Policy

Revenue growth trends suggest Nutanix is gaining traction in the HCI market, though profitability remains elusive. The company does not pay dividends, redirecting cash flow toward R&D and market expansion. Its subscription model’s scalability could drive future margin improvement if customer acquisition costs stabilize.

Valuation And Market Expectations

The market likely values Nutanix for its growth potential in cloud infrastructure, despite current losses. Investors may focus on its recurring revenue base and hybrid cloud positioning, though competition and execution risks weigh on valuation multiples. The stock’s performance hinges on sustained top-line growth and path to profitability.

Strategic Advantages And Outlook

Nutanix’s software-centric approach and hybrid cloud solutions provide a competitive edge in IT modernization. Partnerships with hyperscalers and focus on subscription revenue could drive long-term stability. However, execution risks and macroeconomic pressures on IT spending remain key challenges. The outlook depends on its ability to scale profitably while fending off larger rivals.

Sources

10-K filing, CIK 0001618732

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