NetApp, Inc. (NTAP)
Computer Storage Devices · Industrials · $31.6B
Intrinsic Value (Consensus)
$152.93
Current Price
$161.26
Margin of Safety
-5.2%
5.2% Above Intrinsic Value
Value: $153
Price: $161
Valuation Model Estimates
Current Price: $161.26
DCF (Discounted Cash Flow)
$249.72
Graham Number
$31.38
Earnings Power Value
$61.65
Relative Value (P/E)
$127.00
Dividend Discount Model
$173.33
Consensus Value
$152.93
Model Assumptions
Discount Rate
10.3%
Growth Rate
12.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
68
Profitability
25/25
Strength
15/25
Valuation
12/25
Growth
16/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 184%
Strong profitability — ROE of 94% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $6.35
- EPS (Forward)
- $7.11
- Book Value
- $6.89
- P/E Ratio
- 20.0
- Forward P/E
- 17.9
- PEG Ratio
- —
- ROE
- 94.4%
- Debt/Equity
- 184%
- Revenue Growth
- 5.4%
- Earnings Growth
- 12.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance