33.44 - 34.57
31.40 - 61.90
7.61M / 5.95M (Avg.)
-152.73 | -0.22
Analyze DCF forecasts for the company and compare them with competitors.
428.35M
Worse than NTNX's revenue of 1.58B.
71.40%
Better than NTNX's revenue growth rate of 13.37%.
-341.93M
Better than NTNX's ebitda of -594.09M.
-79.83%
Worse than NTNX's ebitda margin of -37.58%.
-391.39M
Better than NTNX's ebit of -718.95M.
-91.37%
Worse than NTNX's ebit margin of -45.48%.
49.46M
Better than NTNX's depreciation of 124.86M.
921.22M
Worse than NTNX's total cash of 1.32B.
215.06%
Better than NTNX's cash as percentage of revenue of 83.77%.
81.99M
Better than NTNX's receivables of 124.56M.
19.14%
Worse than NTNX's receivables as percentage of revenue of 7.88%.
33.07M
Better than NTNX's inventories of 171.71M.
7.72%
Better than NTNX's inventories as percentage of revenue of 10.86%.
54.70M
Worse than NTNX's accounts payable of 44.93M.
12.77%
Worse than NTNX's payables as percentage of revenue of 2.84%.
-19.35M
Worse than NTNX's capital expenditure of -49.06M.
-4.52%
Better than NTNX's capex as percentage of revenue of -3.10%.
11.55%
Worse than NTNX's weighted average cost of capital (wacc) of 10.40%.
11.58%
Worse than NTNX's cost of equity of 9.79%.
4.40%
Better than NTNX's cost of debt of 24.74%.
1.52
Worse than NTNX's beta of 1.17.
534.88M
Worse than NTNX's diluted shares outstanding of 244.74M.
99.49M
Better than NTNX's total debt of 684.60M.
23.34B
Better than NTNX's total equity of 16.10B.
23.44B
Better than NTNX's total capital of 16.79B.
0.42%
Better than NTNX's debt weighting of 4.08%.
99.58%
Better than NTNX's equity weighting of 95.92%.
-392.69M
Better than NTNX's ebiat of -736.74M.
-386.41M
Better than NTNX's unlevered free cash flow of -667.62M.
2.00%
Equal to NTNX's long-term growth rate of 2.00%.
-99.35B
Worse than NTNX's terminal value of -17.18B.
-71.64B
Worse than NTNX's enterprise value of -14.70B.
-36.05M
Better than NTNX's net debt of 29.32M.
-71.60B
Worse than NTNX's equity value of -14.73B.
-133.86
Worse than NTNX's equity value per share of -60.18.
Analyze analyst forecasts for the company and compare them with competitors.
418.97M
No peer data available for comparison.
-256.32M
No peer data available for comparison.
-0.49
No peer data available for comparison.
-260.94M
No peer data available for comparison.
-298.33M
No peer data available for comparison.
471.68M
No peer data available for comparison.
View analysts' price targets and recommendations, and compare them with competitors.
$49.00
Analysts expect the stock price to increase by 45.83%.
Buy
Positive consensus among analysts.
