Nutanix, Inc

NTNX
NTNX logo

Statistics

$69.80Share Price
$54.00 Fair Value green dot
29.26% Price vs Fair Value green dot
$20.5 BMarket Cap
15.5%3yr Avg Revenue Growth
16.5%Projected Sales Growth Next Year
6855.6%Free Cash Flow ROIC
check markRising Revenues
check markRecurring Revenues
plus signHigh Switching Costs Moat

Stock Research and Updates

Research Article

Nutanix Is A Cloud IT Provider Worth Watching

Fair Value Calculation Assumptions

Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for Nutanix, Inc (NTNX) is $54.00.

27.0%Free Cash Flow Margin
11.0%Discount Rate / Required Rate of Return
14.6%Average Annual Revenue Growth (Years 1-5)
6.6%Average Annual Share Dilution (Years 1-5)
9.4%Average Annual Revenue Growth (Years 6-10)
3.0%Average Annual Share Dilution (Years 6-10)
6.0%Terminal Growth Rate
$55.26Sum of Discounted Free Cash Flows
$-1.14Net "Excess" Cash/Debt Per Share
$54.00Fair Value Estimate (rounded)

Watch List

RDDT 10.05%
NTNX 29.26%
CRWD 65.47%
SE 31.15%
SNOW 6.81%
APPF 5.42%
PINS -24.39%

Buy List

SEMR -38.32%
TSM -37.31%
GOOG -51.11%
NYAX -54.27%
MSFT -30.38%
ODD -28.54%
ASR -27.02%
FLYW -38.32%
HRMY -55.59%
YOU -37.07%
ABNB -31.92%
MELI -34.01%
ADBE -40.86%

Hold List

VTEX -16.96%
ZETA -22.06%
CELH 42.92%
TOST 14.20%
CPNG -16.30%
HIMS -11.29%
PAYC -20.54%
MNDY 13.50%
GLBE -21.76%
ZS 23.36%
V -4.06%
ADSK -2.00%
NOW -1.99%
FTNT -5.23%
TEAM -5.08%