Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
NetApp, Inc.
Bear Case (25th pct.)
-60.0% vs price
Base Case (Median)
-56.3% vs price
Bull Case (75th pct.)
-27.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $167.23 | -27.0% | High (40%) |
| PE Comparable | $181.57 | -20.7% | Medium (25%) |
| Growth Trajectory DCF | $87.60 | -61.7% | Medium (20%) |
| Graham Number | $33.14 | -85.5% | Low (10%) |
| EV/EBITDA | $95.39 | -58.3% | Medium (20%) |
| EV/FCF | $164.98 | -28.0% | Medium (20%) |
| Earnings Power Value | $100.05 | -56.3% | Medium (50%) |
Based on 7 out of 7 methods, NTAP appears overvalued at the current price of $229.00. The base case fair value of $100.05 implies 56.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.