US · NTAP
NetApp, Inc.
- Sector
- Technology · Computer Hardware
- Headquarters
- San Jose, CA 95128
- Website
- netapp.com
Price · as of 2025-04-30
$112.08
Market cap 19.77B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $113.98 | +1.7% |
| Intrinsic Value(DCF) | $47.78 | -57.37% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $73.96 | -34.01% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $39.46 | $94.72 | $260.38 | $17.87 | $69.04 |
| 2012 | $21.96 | $67.62 | $528.68 | $17.80 | $47.90 |
| 2013 | $28.61 | $58.23 | $239.71 | $17.30 | $13.50 |
| 2014 | $27.82 | $53.82 | $11.78 | $8.67 | $14.87 |
| 2015 | $23.33 | $48.84 | $9.41 | $6.58 | $9.00 |
| 2016 | $19.19 | $36.27 | $6.86 | $0.00 | $0.00 |
| 2017 | $30.92 | $42.45 | $8.69 | $1.90 | $14.34 |
| 2018 | $64.07 | $80.54 | $8.32 | $0.00 | $4.26 |
| 2019 | $51.90 | $65.82 | $7.09 | $0.00 | $55.03 |
| 2020 | $37.05 | $59.05 | $1.29 | $0.00 | $0.00 |
| 2021 | $73.84 | $105.56 | $3.54 | $0.00 | $46.24 |
| 2022 | $59.54 | $99.54 | $6.17 | $0.00 | $74.35 |
| 2023 | $72.03 | $90.41 | $9.64 | $0.00 | $51.10 |
| 2024 | $124.88 | $114.87 | $9.77 | $0.00 | $32.19 |
| 2025 | $104.31 | $113.98 | $9.76 | $0.00 | $73.96 |
AI valuation
Our deep-learning model estimates NetApp, Inc.'s (NTAP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $113.98
- Current price
- $112.08
- AI upside
- +1.7%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$47.78
-57.37% upside
Graham-Dodd
—
— upside
Graham Formula
$73.96
-34.01% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NTAP | NetApp, Inc. | $112.08 | 19.77B | +2% | -57% | — | -34% | 17.94 | 20.46 | 3.24 | 12.38 | 79.87 | -12.33 | 70.19% | 20.34% | 18.05% | 108.51% | 186.28% | 11.45% | 3.36 | 20.89 | 1.26 | 1.09 | 0.44 | 2246.00% | 485.00% | -1255.00% | 6.29% | 0.32 | 217.38% | 1.99% | 35.80% | 7.40% | 15.65 | 15.64 | 3.18 | 2.45 |
| CHKP | Check Point Software Tech… | $152.07 | 16.33B | +63% | -42% | -50% | -9% | 15.73 | 5.77 | 6.10 | 16.87 | 54.34 | 21.78 | 85.42% | 30.49% | 38.78% | 37.27% | 50.58% | 15.59% | 0.68 | — | 2.05 | 1.95 | 0.19 | 2895.00% | 625.00% | 1745.00% | 7.26% | 0.64 | 73.49% | 0.00% | 0.00% | 8.42% | 18.75 | 12.91 | 5.72 | 5.74 |
| FLEX | Flex Ltd. | $63.02 | 23.3B | -37% | -70% | -68% | -80% | 20.10 | 3.37 | 0.65 | 10.51 | — | 5.08 | 8.36% | 4.53% | 3.25% | 16.23% | 14.23% | 4.57% | 0.83 | 5.36 | 1.30 | 0.67 | 1.04 | -746.00% | -228.00% | 3405.00% | 6.34% | 0.15 | 15.85% | 0.00% | 0.00% | 7.46% | 16.00 | 17.53 | 0.72 | 2.66 |
| HPQ | HP Inc. | $18.99 | 17.75B | +46% | -55% | — | +58% | 8.03 | -58.70 | 0.37 | 6.72 | — | -2.02 | 19.98% | 6.55% | 4.57% | -303.06% | 52.11% | 6.19% | -31.45 | 7.16 | 0.77 | 0.42 | 1.76 | -569.00% | 324.00% | -1131.00% | 13.79% | 0.13 | 42.48% | 5.36% | 43.00% | 11.85% | 7.59 | 9.82 | 0.50 | 1.64 |
| JBL | Jabil Inc. | $264.99 | 28.31B | -50% | -67% | -88% | -75% | 35.59 | 15.46 | 0.78 | 13.71 | — | 58.61 | 8.88% | 3.97% | 2.20% | 40.43% | 30.34% | 3.66% | 2.22 | 4.84 | 1.00 | 0.51 | 0.79 | -4700.00% | 318.00% | 2575.00% | 5.01% | 0.12 | 40.84% | 0.15% | 5.50% | 4.43% | 21.00 | 21.18 | 0.83 | 3.12 |
| LDOS | Leidos Holdings, Inc. | $175.10 | 22.39B | -9% | -58% | -88% | -31% | 16.41 | 4.83 | 1.38 | 11.84 | 79.19 | -12.61 | 17.66% | 12.27% | 8.48% | 31.05% | 17.59% | 10.89% | 1.21 | 10.38 | 1.70 | 1.38 | 1.96 | 2072.00% | 307.00% | 3073.00% | 6.84% | 0.62 | 17.66% | 0.89% | 14.60% | 4.86% | 13.52 | 17.53 | 1.66 | 4.12 |
| LOGI | Logitech International S.… | $91.95 | 13.49B | +7% | -56% | -88% | -37% | 20.14 | 5.98 | 2.79 | 15.12 | 299.73 | 7.76 | 43.30% | 14.38% | 13.86% | 28.96% | 77.67% | 17.68% | 0.04 | — | 2.35 | 1.82 | -1.89 | 672.00% | 597.00% | -2780.00% | 6.18% | 0.77 | 104.41% | 1.63% | 32.90% | 6.26% | 17.27 | 14.38 | 2.48 | 9.25 |
| PTC | PTC Inc. | $156.59 | 18.63B | -2% | -39% | -79% | +3% | 28.37 | 5.44 | 7.60 | 19.43 | 29.90 | -42.35 | 83.76% | 35.86% | 26.80% | 20.85% | 15.85% | 11.29% | 0.36 | 12.76 | 1.12 | 0.96 | 1.05 | 9487.00% | 1918.00% | 1710.00% | 4.11% | 0.70 | 17.32% | 0.00% | 0.00% | 3.74% | 22.40 | 25.69 | 8.03 | 5.85 |
| RGTI | Rigetti Computing, Inc. | $17.42 | 5.75B | +59% | -77% | — | -90% | -8.59 | 13.64 | 160.02 | -8.09 | -9.42 | 13.64 | 52.80% | -634.94% | -1862.72% | -170.20% | 831.38% | -90.39% | 0.07 | -21.05 | 17.42 | 16.39 | 0.31 | 9123.00% | -1014.00% | 350.00% | -3.57% | -4.27 | 749.04% | 0.00% | 0.00% | 3.94% | -22.53 | -25.00 | 143.03 | 3.89 |
| TDY | Teledyne Technologies Inc… | $681.10 | 31.98B | -39% | -60% | -54% | -57% | 36.48 | 3.10 | 5.34 | 23.32 | 375.90 | -119.21 | 39.22% | 18.80% | 14.63% | 8.92% | 7.74% | 6.07% | 0.24 | 19.29 | 1.64 | 0.92 | 1.42 | 970.00% | 786.00% | -309.00% | 3.29% | 0.64 | 8.83% | 0.00% | 0.00% | 1.28% | 30.23 | 32.37 | 5.68 | 4.85 |
| VRSN | VeriSign, Inc. | $227.94 | 21.13B | -26% | -60% | — | -44% | 25.52 | -9.78 | 12.72 | 19.03 | 252.05 | -8.96 | 88.15% | 67.67% | 49.84% | -40.16% | -102.34% | 60.44% | -0.83 | 14.56 | 0.49 | 0.45 | 1.27 | 1013.00% | 637.00% | 2216.00% | 5.07% | 0.82 | -126.20% | 1.02% | 26.10% | 5.76% | 19.88 | 20.86 | 13.45 | -5.38 |
About NetApp, Inc.
NetApp, Inc. provides cloud-led and data-centric services to manage and share data on-premises, and private and public clouds worldwide. It operates in two segments, Hybrid Cloud and Public Could. The company offers intelligent data management software, such as NetApp ONTAP, NetApp Snapshot, NetApp SnapCenter Backup Management, NetApp SnapMirror Data Replication, NetApp SnapLock Data Compliance, NetApp ElementOS software, and NetApp SANtricity software; and storage infrastructure solutions, including NetApp All-Flash FAS series, NetApp Fabric Attached Storage, NetApp FlexPod, NetApp E/EF series, NetApp StorageGRID, and NetApp SolidFire. It also provides cloud storage and data services comprising NetApp Cloud Volumes ONTAP, Azure NetApp Files, Amazon FSx for NetApp ONTAP, NetApp Cloud Volumes Service for Google Cloud, NetApp Cloud Sync, NetApp Cloud Tiering, NetApp Cloud Backup, NetApp Cloud Data Sense, and NetApp Cloud Volumes Edge Cache; and cloud operations services, such as NetApp Cloud Insights, Spot Ocean Kubernetes Suite, Spot Security, Spot Eco, and Spot CloudCheckr. In addition, the company offers application-aware data management service under the NetApp Astra name; and professional and support services, such as strategic consulting, professional, managed, and support services. Further, it provides assessment, design, implementation, and migration services. The company serves the energy, financial service, government, technology, internet, life science, healthcare service, manufacturing, media, entertainment, animation, video postproduction, and telecommunication markets through a direct sales force and an ecosystem of partners. NetApp, Inc. was incorporated in 1992 and is headquartered in San Jose, California.
- CEO
- George Kurian
- Employees
- 11.8K
- Beta
- 1.38
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($47.78 ÷ $112.08) − 1 = -57.37% (DCF, example).