NetApp, Inc. (NTAP) DCF Valuation

NetApp, Inc. (NTAP) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

NetApp, Inc. (NTAP) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you’re an investor or an analyst, this (NTAP) DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from NetApp, Inc., you can easily adjust forecasts and observe the effects in real time.


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 5,412.0 5,744.0 6,318.0 6,362.0 6,268.0 6,508.5 6,758.2 7,017.5 7,286.7 7,566.3
Revenue Growth, % 0 6.13 9.99 0.69642 -1.48 3.84 3.84 3.84 3.84 3.84
EBITDA 1,243.0 1,295.0 1,364.0 1,434.0 1,582.0 1,495.4 1,552.8 1,612.4 1,674.2 1,738.4
EBITDA, % 22.97 22.55 21.59 22.54 25.24 22.98 22.98 22.98 22.98 22.98
Depreciation 244.0 259.0 249.0 301.0 255.0 283.2 294.1 305.4 317.1 329.3
Depreciation, % 4.51 4.51 3.94 4.73 4.07 4.35 4.35 4.35 4.35 4.35
EBIT 999.0 1,036.0 1,115.0 1,133.0 1,327.0 1,212.2 1,258.7 1,307.0 1,357.1 1,409.2
EBIT, % 18.46 18.04 17.65 17.81 21.17 18.62 18.62 18.62 18.62 18.62
Total Cash 2,882.0 4,596.0 4,134.0 3,070.0 3,258.0 3,891.2 4,040.5 4,195.5 4,356.5 4,523.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 973.0 945.0 1,230.0 987.0 1,007.0
Account Receivables, % 17.98 16.45 19.47 15.51 16.07
Inventories 145.0 114.0 204.0 167.0 186.0 175.5 182.3 189.3 196.5 204.1
Inventories, % 2.68 1.98 3.23 2.62 2.97 2.7 2.7 2.7 2.7 2.7
Accounts Payable 426.0 420.0 607.0 392.0 517.0 510.3 529.9 550.2 571.3 593.2
Accounts Payable, % 7.87 7.31 9.61 6.16 8.25 7.84 7.84 7.84 7.84 7.84
Capital Expenditure -124.0 -162.0 -226.0 -239.0 -155.0 -194.2 -201.6 -209.4 -217.4 -225.7
Capital Expenditure, % -2.29 -2.82 -3.58 -3.76 -2.47 -2.98 -2.98 -2.98 -2.98 -2.98
Tax Rate, % 21.93 21.93 21.93 21.93 21.93 21.93 21.93 21.93 21.93 21.93
EBITAT 866.7 786.2 954.1 1,354.1 1,036.0 1,033.5 1,073.1 1,114.3 1,157.0 1,201.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 294.7 936.2 789.1 1,481.1 1,222.0 1,020.6 1,135.7 1,179.3 1,224.5 1,271.5
WACC, % 9.62 9.57 9.61 9.68 9.58 9.61 9.61 9.61 9.61 9.61
PV UFCF
SUM PV UFCF 4,423.6
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 1,310
Terminal Value 19,806
Present Terminal Value 12,517
Enterprise Value 16,940
Net Debt 749
Equity Value 16,191
Diluted Shares Outstanding, MM 213
Equity Value Per Share 76.01

What You Will Get

  • Real NetApp Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on NetApp’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Real-Life NTAP Data: Pre-filled with NetApp’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered NetApp data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for NetApp’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose NetApp, Inc. (NTAP)?

  • Streamline Your Data Management: Simplify storage and data operations with our advanced solutions.
  • Enhance Performance: Optimize your infrastructure for superior speed and efficiency.
  • Scalable Solutions: Easily adapt our services to meet your growing business needs.
  • User-Friendly Interface: Intuitive design ensures seamless navigation and usability.
  • Industry-Leading Support: Rely on our expert team for guidance and assistance when needed.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment of NetApp, Inc. (NTAP).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in NetApp, Inc. (NTAP).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how technology firms like NetApp, Inc. (NTAP) are valued in the marketplace.

What the Template Contains

  • Pre-Filled DCF Model: NetApp, Inc.'s (NTAP) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate NetApp, Inc.'s (NTAP) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.