Fair value (multi-method)
Four independent methods triangulate what NTAP is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$159.20
Method range
$17.79 – $180.00
median $146.89
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $159.20 | -4.41% |
| Exit multiple | $134.57 | -19.19% |
| Analyst target | $180.00 | +8.08% |
| Graham number | $17.79 | -89.32% |
- Forward DCF$159.20
- Exit multiple$134.57
- Analyst target$180.00
- Graham number$17.79
Stock price
$166.54
FCF / share (TTM)
$4.57
3Y FCF CAGR
21.6%
Fair value @ hist. growth
$187.45
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
19.9%
per year over your projection horizon
Margin of safety 11.2% vs hist-growth DCF
Historical 3Y CAGR
21.6%
Your model implies
19.9%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 22% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 9.9% | 16.9% | 16.3% | 15.7% | 15.1% | 14.4% |
| 10.9% | 18.9% | 18.4% | 17.8% | 17.3% | 16.7% |
| 11.9% | 20.8% | 20.3% | 19.9% | 19.4% | 18.8% |
| 12.9% | 22.6% | 22.2% | 21.8% | 21.3% | 20.9% |
| 13.9% | 24.4% | 24.0% | 23.6% | 23.2% | 22.8% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.62
Low vs growth
Net debt
$663M
Total debt − cash
Beta
1.45
Vs market benchmark
Frequently asked questions
NetApp (NTAP) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks4.44% TTM
- Dividend Profile1.25% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History4 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.