Nutanix, Inc. (NTNX) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Nutanix, Inc. (NTNX) Bundle
Enhance your investment choices with the Nutanix, Inc. (NTNX) DCF Calculator! Analyze actual Nutanix financials, adjust growth predictions and expenses, and observe how modifications affect the intrinsic value of Nutanix, Inc. (NTNX) instantly.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,307.7 | 1,394.4 | 1,580.8 | 1,862.9 | 2,148.8 | 2,434.6 | 2,758.3 | 3,125.1 | 3,540.7 | 4,011.6 |
| Revenue Growth, % | 0 | 6.63 | 13.37 | 17.85 | 15.35 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 |
| EBITDA | -730.1 | -806.7 | -594.1 | -57.7 | 172.7 | -712.5 | -807.3 | -914.6 | -1,036.2 | -1,174.0 |
| EBITDA, % | -55.83 | -57.86 | -37.58 | -3.1 | 8.04 | -29.27 | -29.27 | -29.27 | -29.27 | -29.27 |
| Depreciation | 124.1 | 129.1 | 124.9 | 111.7 | 104.7 | 182.7 | 207.0 | 234.5 | 265.7 | 301.0 |
| Depreciation, % | 9.49 | 9.26 | 7.9 | 6 | 4.87 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 |
| EBIT | -854.3 | -935.8 | -718.9 | -169.5 | 68.1 | -895.2 | -1,014.3 | -1,149.1 | -1,301.9 | -1,475.1 |
| EBIT, % | -65.33 | -67.12 | -45.48 | -9.1 | 3.17 | -36.77 | -36.77 | -36.77 | -36.77 | -36.77 |
| Total Cash | 719.8 | 1,213.7 | 1,324.3 | 1,437.4 | 994.3 | 1,700.8 | 1,926.9 | 2,183.2 | 2,473.5 | 2,802.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 242.5 | 180.8 | 124.6 | 157.3 | 229.8 | 285.0 | 322.9 | 365.8 | 414.4 | 469.6 |
| Account Receivables, % | 18.55 | 12.97 | 7.88 | 8.44 | 10.69 | 11.71 | 11.71 | 11.71 | 11.71 | 11.71 |
| Inventories | 68.7 | 110.9 | 171.7 | 120.0 | .0 | 148.6 | 168.3 | 190.7 | 216.1 | 244.8 |
| Inventories, % | 5.25 | 7.96 | 10.86 | 6.44 | 0 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 |
| Accounts Payable | 54.0 | 47.1 | 44.9 | 29.9 | 45.1 | 68.4 | 77.5 | 87.8 | 99.5 | 112.7 |
| Accounts Payable, % | 4.13 | 3.37 | 2.84 | 1.61 | 2.1 | 2.81 | 2.81 | 2.81 | 2.81 | 2.81 |
| Capital Expenditure | -89.5 | -58.6 | -49.1 | -65.4 | -75.3 | -103.1 | -116.8 | -132.3 | -149.9 | -169.8 |
| Capital Expenditure, % | -6.84 | -4.21 | -3.1 | -3.51 | -3.5 | -4.23 | -4.23 | -4.23 | -4.23 | -4.23 |
| Tax Rate, % | -23.15 | -23.15 | -23.15 | -23.15 | -23.15 | -23.15 | -23.15 | -23.15 | -23.15 | -23.15 |
| EBITAT | -871.9 | -952.9 | -736.7 | -184.7 | 83.8 | -895.2 | -1,014.3 | -1,149.1 | -1,301.9 | -1,475.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,094.4 | -869.9 | -667.6 | -134.3 | 175.8 | -996.0 | -972.6 | -1,101.9 | -1,248.4 | -1,414.5 |
| WACC, % | 10.61 | 10.61 | 10.61 | 10.61 | 10.61 | 10.61 | 10.61 | 10.61 | 10.61 | 10.61 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -4,198.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1,443 | |||||||||
| Terminal Value | -16,758 | |||||||||
| Present Terminal Value | -10,122 | |||||||||
| Enterprise Value | -14,320 | |||||||||
| Net Debt | 29 | |||||||||
| Equity Value | -14,349 | |||||||||
| Diluted Shares Outstanding, MM | 245 | |||||||||
| Equity Value Per Share | -58.63 |
What You Will Gain
- Pre-Populated Financial Model: Nutanix’s actual data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates provide immediate feedback as adjustments are made.
- Investor-Ready Framework: A polished Excel template crafted for high-quality valuation.
- Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.
Key Features
- 🔍 Real-Life NTNX Financials: Pre-filled historical and projected data for Nutanix, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Nutanix’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Nutanix’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Nutanix's pre-filled financial data and projections.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose This Calculator?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your analytical needs.
- Real-Time Adjustments: Witness immediate updates to Nutanix's valuation as you tweak the inputs.
- Pre-Loaded Data: Comes with Nutanix’s current financial information for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- IT Professionals: Enhance your understanding of hyper-converged infrastructure and its applications.
- Enterprise Architects: Integrate Nutanix solutions into your organization's cloud strategy and architecture.
- Investors: Analyze market trends and evaluate the performance of Nutanix, Inc. (NTNX) stock.
- System Administrators: Optimize your management processes with Nutanix's user-friendly platform.
- Small Business Owners: Discover how leading companies leverage Nutanix for scalability and efficiency.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Nutanix historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Nutanix.
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy analysis of results.