Nutanix, Inc. (NTNX)
Services-Prepackaged Software · Technology · $3.0B
Intrinsic Value (Consensus)
$9.65
Current Price
$13.00
Margin of Safety
-25.8%
25.8% Above Intrinsic Value
Value: $10
Price: $13
Valuation Model Estimates
Current Price: $13.00
DCF (Discounted Cash Flow)
$52.01
Graham Number
Not applicable
—
Earnings Power Value
$6.31
Relative Value (P/E)
$13.00
Dividend Discount Model
Not applicable
—
Consensus Value
$9.65
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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%.
Key Financials
- EPS (TTM)
- $0.65
- EPS (Forward)
- $0.68
- Book Value
- $-3.06
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 18.1%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance