US · NTNX
Nutanix, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- San Jose, CA 95110
- Website
- nutanix.com
Price · as of 2025-07-31
$42.60
Market cap 10.35B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $93.08 | +118.5% |
| Intrinsic Value(DCF) | $49.05 | +15.14% |
| Graham-Dodd Method(GD) | $0.23 | -99.46% |
| Graham Formula(GF) | $17.99 | -57.78% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $38.15 | $54.79 | $233,772.42 | $0.00 | $0.00 |
| 2017 | $23.14 | $34.64 | $32,407.11 | $0.00 | $0.00 |
| 2018 | $42.58 | $41.91 | $3,498.71 | $0.00 | $0.00 |
| 2019 | $24.82 | $33.21 | $15.36 | $0.00 | $0.00 |
| 2020 | $23.12 | $43.34 | $0.00 | $0.00 | $0.00 |
| 2021 | $35.38 | $34.57 | $0.00 | $0.00 | $0.00 |
| 2022 | $21.98 | $33.45 | $0.00 | $0.00 | $0.00 |
| 2023 | $36.33 | $40.49 | $0.38 | $0.00 | $0.00 |
| 2024 | $64.61 | $58.64 | $24.80 | $0.00 | $0.00 |
| 2025 | $68.34 | $93.08 | $83.51 | $0.23 | $17.98 |
AI valuation
Our deep-learning model estimates Nutanix, Inc.'s (NTNX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $93.08
- Current price
- $42.60
- AI upside
- +118.5%
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
$49.05
+15.14% upside
Graham-Dodd
$0.23
-99.46% upside
Graham Formula
$17.99
-57.78% 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 |
| NTNX | Nutanix, Inc. | $42.60 | 10.35B | +118% | +15% | -99% | -58% | 97.04 | -26.32 | 7.20 | 60.70 | — | -20.72 | 86.81% | 6.80% | 7.42% | -26.48% | -13.76% | 6.94% | -2.14 | 8.75 | 1.72 | 1.66 | 2.44 | -22745.00% | 1811.00% | 2551.00% | 4.10% | 0.58 | -67.23% | 0.00% | 0.00% | 1.68% | 102.99 | 23.69 | 7.00 | 1.99 |
| 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 |
| CPAY | Corpay, Inc. | $325.10 | 22.74B | 0% | +6% | — | +1% | 21.72 | 6.00 | 5.14 | 13.17 | 286.30 | -3.37 | 69.91% | 43.10% | 23.62% | 30.60% | 12.95% | 4.83% | 2.58 | 4.83 | 0.98 | 0.45 | 3.21 | 759.00% | 1393.00% | -2641.00% | 5.58% | 0.10 | 12.40% | 0.00% | 0.00% | 3.36% | 15.78 | 23.70 | 6.80 | 1.57 |
| GDDY | GoDaddy Inc. | $87.16 | 12.07B | +41% | -48% | -92% | +18% | 13.65 | 55.54 | 2.41 | 11.43 | — | -2.71 | 61.57% | 22.88% | 17.67% | 192.90% | 32.38% | 10.76% | 18.15 | 7.49 | 0.61 | 0.39 | 2.19 | -341.00% | 826.00% | 2493.00% | 13.19% | 0.53 | 48.21% | 0.00% | 0.00% | 13.41% | 13.04 | 9.37 | 2.98 | 1.34 |
| GEN | Gen Digital Inc. | $22.57 | 13.92B | +107% | +39% | — | -47% | 27.75 | 7.86 | 4.53 | 12.42 | 329.57 | -1.74 | 80.28% | 40.91% | 16.34% | 29.17% | 10.30% | 4.11% | 3.66 | 2.79 | 0.51 | 0.44 | 3.61 | 842.00% | 355.00% | -4100.00% | 6.76% | 0.43 | 12.35% | 1.75% | 48.70% | 6.08% | 15.62 | 20.86 | 6.39 | 1.32 |
| GWRE | Guidewire Software, Inc. | $145.32 | 12.35B | +8% | +51% | -88% | -83% | 287.25 | 13.76 | 16.68 | 227.15 | — | 19.07 | 62.54% | 3.42% | 5.81% | 4.99% | 4.55% | 2.82% | 0.49 | 3.11 | 2.77 | 2.61 | 0.19 | -119164.00% | 2264.00% | 6653.00% | 1.47% | 0.55 | 32.69% | 0.00% | 0.00% | 0.00% | 477.68 | 66.47 | 16.31 | 10.15 |
| J | Jacobs Solutions Inc. | $137.86 | 16.28B | -7% | -57% | — | -78% | 22.07 | 4.60 | 1.39 | 19.67 | — | -9.02 | 24.81% | 7.18% | 2.41% | 18.53% | 9.90% | 6.60% | 0.74 | 5.92 | 1.30 | 1.26 | 1.59 | -6234.00% | 460.00% | -3493.00% | 3.63% | 0.20 | 11.55% | 0.91% | 20.20% | 6.21% | 21.11 | 30.01 | 1.52 | 3.15 |
| OKTA | Okta, Inc. | $72.50 | 12.29B | +20% | +4% | -91% | -95% | 616.63 | 2.70 | 6.62 | 112.91 | — | 21.08 | 76.32% | -2.84% | 1.07% | 0.46% | -0.92% | 0.30% | 0.15 | -14.80 | 1.35 | 1.25 | 3.91 | -10276.00% | 1533.00% | 4959.00% | 4.23% | 0.30 | 14.87% | 0.00% | 0.00% | 2.43% | -212.09 | 21.50 | 6.01 | 3.37 |
| TOST | Toast, Inc. | $27.31 | 16.09B | +80% | +370% | -77% | -33% | 46.92 | 7.55 | 2.61 | 37.89 | 2.86 | 8.03 | 25.76% | 4.96% | 5.56% | 18.64% | 179.98% | 12.20% | 0.02 | — | 2.75 | 2.19 | -3.53 | 163913.00% | 2405.00% | 9869.00% | 3.79% | 0.68 | 362.99% | 0.00% | 0.00% | 3.43% | 46.21 | 23.18 | 2.29 | 11.79 |
| TRMB | Trimble Inc. | $66.87 | 15.91B | +3% | -56% | -83% | -85% | 38.30 | 2.78 | 4.53 | 22.76 | — | -49.57 | 68.32% | 16.93% | 11.82% | 7.32% | 7.49% | 4.51% | 0.24 | 8.17 | 1.09 | 0.74 | 1.49 | -7126.00% | -261.00% | -7324.00% | 0.82% | 0.26 | 1.97% | 0.00% | 0.00% | 5.32% | 28.61 | 130.48 | 4.84 | 3.93 |
| TYL | Tyler Technologies, Inc. | $354.69 | 15.26B | -31% | -53% | -82% | -65% | 48.42 | 4.13 | 6.55 | 29.40 | 254.75 | 57.89 | 44.05% | 15.34% | 13.53% | 8.90% | 8.84% | 5.83% | 0.18 | 71.61 | 1.05 | 1.00 | -0.67 | 1901.00% | 910.00% | 553.00% | 4.17% | 0.37 | 19.50% | 0.00% | 0.00% | 1.53% | 41.55 | 23.31 | 6.37 | 5.38 |
About Nutanix, Inc.
Nutanix, Inc. provides an enterprise cloud platform in North America, Europe, the Asia Pacific, the Middle East, Latin America, and Africa. The company offers Acropolis converges virtualization, enterprise storage services, and networking visualization and security services; Acropolis Hypervisor, an enterprise-grade virtualization solution; Nutanix Karbon for automated deployment and management of Kubernetes clusters to simplify the provisioning, operations, and lifecycle management of cloud-native environments; and Nutanix Clusters solution. It also offers Prism Pro; Nutanix Beam, a cloud governance; and Nutanix Calm, an application marketplace, which provides automation services that streamline application lifecycle management and deliver powerful hybrid cloud orchestration. In addition, the company provides Nutanix Files, an enterprise-grade NFS and SMB files services; Nutanix Objects, a S3-compatible object services; Nutanix Era, a database automation and database-as-a-service solution; and Nutanix Frame, a desktop-as-a-service product to deliver virtual apps or desktops to users from multiple public cloud environments and/or an enterprises private cloud datacenter. Further, it offers products support, and consulting and implementation services. It serves customers in a range of industries, including automotive, consumer goods, education, energy, financial services, healthcare, manufacturing, media, public sector, retail, technology, and telecommunications, as well as service providers. The company was incorporated in 2009 and is headquartered in San Jose, California.
- CEO
- Rajiv Ramaswami
- Employees
- 7.15K
- Beta
- 0.48
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($49.05 ÷ $42.60) − 1 = +15.14% (DCF, example).