Intrinsic value of Nutanix Cl A - NTNX

Previous Close

$41.44

  Intrinsic Value

$0.33

stock screener

  Rating & Target

str. sell

-99%

Previous close

$41.44

 
Intrinsic value

$0.33

 
Up/down potential

-99%

 
Rating

str. sell

We calculate the intrinsic value of NTNX stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 5.5

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  40.70
  37.13
  33.92
  31.03
  28.42
  26.08
  23.97
  22.08
  20.37
  18.83
  17.45
  16.20
  15.08
  14.07
  13.17
  12.35
  11.62
  10.95
  10.36
  9.82
  9.34
  8.91
  8.52
  8.16
  7.85
  7.56
  7.31
  7.08
  6.87
  6.68
Revenue, $m
  1,079
  1,480
  1,981
  2,596
  3,334
  4,204
  5,211
  6,362
  7,658
  9,100
  10,687
  12,419
  14,292
  16,304
  18,450
  20,729
  23,137
  25,671
  28,330
  31,113
  34,019
  37,049
  40,203
  43,486
  46,898
  50,445
  54,131
  57,961
  61,942
  66,081
Variable operating expenses, $m
  1,476
  2,023
  2,708
  3,547
  4,553
  5,740
  7,115
  8,685
  10,453
  12,420
  14,582
  16,945
  19,501
  22,245
  25,174
  28,283
  31,568
  35,026
  38,654
  42,451
  46,416
  50,550
  54,855
  59,333
  63,990
  68,829
  73,858
  79,084
  84,516
  90,163
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  1,476
  2,023
  2,708
  3,547
  4,553
  5,740
  7,115
  8,685
  10,453
  12,420
  14,582
  16,945
  19,501
  22,245
  25,174
  28,283
  31,568
  35,026
  38,654
  42,451
  46,416
  50,550
  54,855
  59,333
  63,990
  68,829
  73,858
  79,084
  84,516
  90,163
Operating income, $m
  -397
  -543
  -726
  -950
  -1,219
  -1,536
  -1,903
  -2,323
  -2,795
  -3,320
  -3,895
  -4,526
  -5,209
  -5,942
  -6,724
  -7,554
  -8,432
  -9,355
  -10,324
  -11,339
  -12,398
  -13,502
  -14,652
  -15,848
  -17,091
  -18,384
  -19,727
  -21,123
  -22,574
  -24,082
EBITDA, $m
  -376
  -516
  -691
  -905
  -1,162
  -1,466
  -1,817
  -2,218
  -2,670
  -3,172
  -3,726
  -4,330
  -4,983
  -5,684
  -6,432
  -7,227
  -8,066
  -8,950
  -9,877
  -10,847
  -11,860
  -12,916
  -14,016
  -15,161
  -16,350
  -17,587
  -18,872
  -20,207
  -21,595
  -23,038
Interest expense (income), $m
  1
  0
  11
  26
  45
  67
  94
  126
  163
  205
  253
  306
  364
  428
  496
  570
  649
  732
  821
  914
  1,011
  1,113
  1,220
  1,331
  1,447
  1,567
  1,693
  1,823
  1,958
  2,098
  2,245
Earnings before tax, $m
  -397
  -555
  -753
  -995
  -1,286
  -1,630
  -2,030
  -2,486
  -3,000
  -3,573
  -4,201
  -4,890
  -5,636
  -6,438
  -7,294
  -8,203
  -9,164
  -10,176
  -11,238
  -12,350
  -13,511
  -14,722
  -15,983
  -17,295
  -18,659
  -20,077
  -21,550
  -23,081
  -24,672
  -26,327
Tax expense, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  -397
  -555
  -753
  -995
  -1,286
  -1,630
  -2,030
  -2,486
  -3,000
  -3,573
  -4,201
  -4,890
  -5,636
  -6,438
  -7,294
  -8,203
  -9,164
  -10,176
  -11,238
  -12,350
  -13,511
  -14,722
  -15,983
  -17,295
  -18,659
  -20,077
  -21,550
  -23,081
  -24,672
  -26,327

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  985
  1,351
  1,810
  2,371
  3,045
  3,839
  4,759
  5,810
  6,993
  8,310
  9,760
  11,341
  13,052
  14,889
  16,850
  18,930
  21,129
  23,444
  25,872
  28,413
  31,067
  33,834
  36,715
  39,713
  42,830
  46,069
  49,435
  52,933
  56,568
  60,348
Adjusted assets (=assets-cash), $m
  985
  1,351
  1,810
  2,371
  3,045
  3,839
  4,759
  5,810
  6,993
  8,310
  9,760
  11,341
  13,052
  14,889
  16,850
  18,930
  21,129
  23,444
  25,872
  28,413
  31,067
  33,834
  36,715
  39,713
  42,830
  46,069
  49,435
  52,933
  56,568
  60,348
Revenue / Adjusted assets
  1.095
  1.095
  1.094
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
  1.095
Average production assets, $m
  85
  117
  157
  205
  263
  332
  412
  503
  605
  719
  844
  981
  1,129
  1,288
  1,458
  1,638
  1,828
  2,028
  2,238
  2,458
  2,687
  2,927
  3,176
  3,435
  3,705
  3,985
  4,276
  4,579
  4,893
  5,220
Working capital, $m
  -112
  -154
  -206
  -270
  -347
  -437
  -542
  -662
  -796
  -946
  -1,111
  -1,292
  -1,486
  -1,696
  -1,919
  -2,156
  -2,406
  -2,670
  -2,946
  -3,236
  -3,538
  -3,853
  -4,181
  -4,523
  -4,877
  -5,246
  -5,630
  -6,028
  -6,442
  -6,872
Total debt, $m
  212
  484
  825
  1,243
  1,744
  2,335
  3,020
  3,801
  4,682
  5,662
  6,740
  7,917
  9,190
  10,556
  12,015
  13,563
  15,199
  16,921
  18,728
  20,618
  22,593
  24,652
  26,795
  29,025
  31,344
  33,754
  36,258
  38,861
  41,566
  44,378
Total liabilities, $m
  733
  1,005
  1,346
  1,764
  2,265
  2,856
  3,541
  4,323
  5,203
  6,183
  7,261
  8,438
  9,711
  11,077
  12,536
  14,084
  15,720
  17,442
  19,249
  21,140
  23,114
  25,173
  27,316
  29,546
  31,865
  34,275
  36,779
  39,382
  42,087
  44,899
Total equity, $m
  252
  346
  463
  607
  779
  983
  1,218
  1,487
  1,790
  2,127
  2,499
  2,903
  3,341
  3,812
  4,313
  4,846
  5,409
  6,002
  6,623
  7,274
  7,953
  8,662
  9,399
  10,167
  10,964
  11,794
  12,655
  13,551
  14,481
  15,449
Total liabilities and equity, $m
  985
  1,351
  1,809
  2,371
  3,044
  3,839
  4,759
  5,810
  6,993
  8,310
  9,760
  11,341
  13,052
  14,889
  16,849
  18,930
  21,129
  23,444
  25,872
  28,414
  31,067
  33,835
  36,715
  39,713
  42,829
  46,069
  49,434
  52,933
  56,568
  60,348
Debt-to-equity ratio
  0.840
  1.400
  1.780
  2.050
  2.240
  2.380
  2.480
  2.560
  2.620
  2.660
  2.700
  2.730
  2.750
  2.770
  2.790
  2.800
  2.810
  2.820
  2.830
  2.830
  2.840
  2.850
  2.850
  2.850
  2.860
  2.860
  2.870
  2.870
  2.870
  2.870
Adjusted equity ratio
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256
  0.256

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -397
  -555
  -753
  -995
  -1,286
  -1,630
  -2,030
  -2,486
  -3,000
  -3,573
  -4,201
  -4,890
  -5,636
  -6,438
  -7,294
  -8,203
  -9,164
  -10,176
  -11,238
  -12,350
  -13,511
  -14,722
  -15,983
  -17,295
  -18,659
  -20,077
  -21,550
  -23,081
  -24,672
  -26,327
Depreciation, amort., depletion, $m
  21
  28
  36
  45
  57
  71
  87
  105
  125
  148
  169
  196
  226
  258
  292
  328
  366
  406
  448
  492
  537
  585
  635
  687
  741
  797
  855
  916
  979
  1,044
Funds from operations, $m
  -376
  -527
  -717
  -950
  -1,230
  -1,560
  -1,943
  -2,381
  -2,875
  -3,425
  -4,032
  -4,694
  -5,410
  -6,180
  -7,002
  -7,876
  -8,799
  -9,771
  -10,791
  -11,858
  -12,974
  -14,136
  -15,348
  -16,608
  -17,918
  -19,280
  -20,695
  -22,165
  -23,694
  -25,283
Change in working capital, $m
  -32
  -42
  -52
  -64
  -77
  -90
  -105
  -120
  -135
  -150
  -165
  -180
  -195
  -209
  -223
  -237
  -250
  -264
  -277
  -289
  -302
  -315
  -328
  -341
  -355
  -369
  -383
  -398
  -414
  -430
Cash from operations, $m
  -344
  -486
  -665
  -886
  -1,153
  -1,469
  -1,838
  -2,261
  -2,740
  -3,275
  -3,867
  -4,514
  -5,215
  -5,971
  -6,779
  -7,639
  -8,548
  -9,507
  -10,514
  -11,569
  -12,671
  -13,821
  -15,019
  -16,266
  -17,563
  -18,911
  -20,311
  -21,767
  -23,280
  -24,852
Maintenance CAPEX, $m
  -12
  -17
  -23
  -31
  -41
  -53
  -66
  -82
  -101
  -121
  -144
  -169
  -196
  -226
  -258
  -292
  -328
  -366
  -406
  -448
  -492
  -537
  -585
  -635
  -687
  -741
  -797
  -855
  -916
  -979
New CAPEX, $m
  -24
  -32
  -40
  -49
  -58
  -69
  -80
  -91
  -102
  -114
  -125
  -137
  -148
  -159
  -170
  -180
  -190
  -200
  -210
  -220
  -230
  -239
  -249
  -259
  -270
  -280
  -291
  -303
  -314
  -327
Cash from investing activities, $m
  -36
  -49
  -63
  -80
  -99
  -122
  -146
  -173
  -203
  -235
  -269
  -306
  -344
  -385
  -428
  -472
  -518
  -566
  -616
  -668
  -722
  -776
  -834
  -894
  -957
  -1,021
  -1,088
  -1,158
  -1,230
  -1,306
Free cash flow, $m
  -380
  -534
  -728
  -966
  -1,252
  -1,591
  -1,984
  -2,435
  -2,943
  -3,510
  -4,136
  -4,819
  -5,560
  -6,356
  -7,206
  -8,110
  -9,066
  -10,073
  -11,130
  -12,236
  -13,392
  -14,598
  -15,854
  -17,161
  -18,520
  -19,932
  -21,400
  -22,925
  -24,510
  -26,158
Issuance/(repayment) of debt, $m
  212
  272
  341
  418
  501
  591
  685
  782
  880
  980
  1,079
  1,177
  1,273
  1,367
  1,459
  1,548
  1,636
  1,722
  1,807
  1,891
  1,975
  2,059
  2,144
  2,230
  2,319
  2,410
  2,504
  2,602
  2,705
  2,812
Issuance/(repurchase) of shares, $m
  471
  649
  870
  1,139
  1,459
  1,834
  2,265
  2,755
  3,303
  3,910
  4,572
  5,295
  6,074
  6,908
  7,796
  8,736
  9,727
  10,769
  11,860
  13,000
  14,190
  15,430
  16,720
  18,062
  19,457
  20,906
  22,412
  23,977
  25,603
  27,294
Cash from financing (excl. dividends), $m  
  683
  921
  1,211
  1,557
  1,960
  2,425
  2,950
  3,537
  4,183
  4,890
  5,651
  6,472
  7,347
  8,275
  9,255
  10,284
  11,363
  12,491
  13,667
  14,891
  16,165
  17,489
  18,864
  20,292
  21,776
  23,316
  24,916
  26,579
  28,308
  30,106
Total cash flow (excl. dividends), $m
  302
  386
  483
  591
  708
  834
  966
  1,102
  1,240
  1,380
  1,515
  1,652
  1,787
  1,919
  2,048
  2,174
  2,297
  2,418
  2,537
  2,655
  2,772
  2,891
  3,010
  3,131
  3,256
  3,384
  3,516
  3,654
  3,798
  3,948
Retained Cash Flow (-), $m
  -471
  -649
  -870
  -1,139
  -1,459
  -1,834
  -2,265
  -2,755
  -3,303
  -3,910
  -4,572
  -5,295
  -6,074
  -6,908
  -7,796
  -8,736
  -9,727
  -10,769
  -11,860
  -13,000
  -14,190
  -15,430
  -16,720
  -18,062
  -19,457
  -20,906
  -22,412
  -23,977
  -25,603
  -27,294
Prev. year cash balance distribution, $m
  38
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  -130
  -262
  -387
  -548
  -751
  -1,000
  -1,299
  -1,653
  -2,063
  -2,530
  -3,057
  -3,643
  -4,287
  -4,989
  -5,748
  -6,562
  -7,430
  -8,351
  -9,323
  -10,346
  -11,418
  -12,540
  -13,710
  -14,931
  -16,201
  -17,522
  -18,895
  -20,322
  -21,805
  -23,346
Discount rate, %
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
  -125
  -240
  -337
  -451
  -582
  -726
  -878
  -1,033
  -1,185
  -1,327
  -1,452
  -1,554
  -1,630
  -1,675
  -1,687
  -1,668
  -1,617
  -1,538
  -1,435
  -1,315
  -1,181
  -1,040
  -899
  -760
  -630
  -511
  -406
  -314
  -238
  -176
Current shareholders' claim on cash, %
  79.2
  63.0
  50.3
  40.4
  32.6
  26.4
  21.4
  17.5
  14.3
  11.7
  9.7
  8.0
  6.6
  5.5
  4.5
  3.8
  3.1
  2.6
  2.2
  1.8
  1.5
  1.3
  1.1
  0.9
  0.8
  0.6
  0.5
  0.4
  0.4
  0.3

Nutanix, Inc. is a United States-based company, which provides an enterprise cloud platform that converges silos of server, virtualization and storage into an integrated solution. The Company's enterprise cloud platform connects to public cloud services. It has operations in the United States; Europe, the Middle East and Africa; Asia-Pacific, and Other Americas. Its solution consists of software product families, including Acropolis and Prism. Its solution is delivered on commodity x86 servers. Acropolis includes its Distributed Storage Fabric that delivers enterprise-grade data management features. Acropolis also includes a built-in hypervisor, and its Application Mobility Fabric that enables application placement, conversion and migration across various hypervisors, and between public and private clouds. Prism delivers integrated virtualization and infrastructure management, operational analytics and a suite of one-click administration capabilities.

FINANCIAL RATIOS  of  Nutanix Cl A (NTNX)

Valuation Ratios
P/E Ratio -14
Price to Sales 8.4
Price to Book 29.5
Price to Tangible Book
Price to Cash Flow 457.7
Price to Free Cash Flow -178
Growth Rates
Sales Growth Rate 72.4%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 19%
Cap. Spend. - 3 Yr. Gr. Rate 21.4%
Financial Strength
Quick Ratio NaN
Current Ratio 0.1
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage -452
Management Effectiveness
Return On Assets -80.4%
Ret/ On Assets - 3 Yr. Avg. -66.7%
Return On Total Capital -408.9%
Ret/ On T. Cap. - 3 Yr. Avg. -343.8%
Return On Equity -606.6%
Return On Equity - 3 Yr. Avg. -1400.7%
Asset Turnover 1.3
Profitability Ratios
Gross Margin 57.4%
Gross Margin - 3 Yr. Avg. 59%
EBITDA Margin -54%
EBITDA Margin - 3 Yr. Avg. -43.3%
Operating Margin -55.7%
Oper. Margin - 3 Yr. Avg. -47.4%
Pre-Tax Margin -59.1%
Pre-Tax Margin - 3 Yr. Avg. -49.4%
Net Profit Margin -59.7%
Net Profit Margin - 3 Yr. Avg. -50%
Effective Tax Rate -1.1%
Eff/ Tax Rate - 3 Yr. Avg. -1.2%
Payout Ratio 0%

NTNX stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the NTNX stock intrinsic value calculation we used $766.869 million for the last fiscal year's total revenue generated by Nutanix Cl A. The default revenue input number comes from 0001 income statement of Nutanix Cl A. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our NTNX stock valuation model: a) initial revenue growth rate of 40.7% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for NTNX is calculated based on our internal credit rating of Nutanix Cl A, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Nutanix Cl A.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of NTNX stock the variable cost ratio is equal to 137%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for NTNX stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.4% for Nutanix Cl A.

Corporate tax rate of 27% is the nominal tax rate for Nutanix Cl A. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the NTNX stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for NTNX are equal to 7.9%.

Life of production assets of 1.9 years is the average useful life of capital assets used in Nutanix Cl A operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for NTNX is equal to -10.4%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $217.063 million for Nutanix Cl A - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 132.472 million for Nutanix Cl A is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Nutanix Cl A at the current share price and the inputted number of shares is $5.5 billion.

RELATED COMPANIES Price Int.Val. Rating
BR Broadridge Fin 105.50 75.92  sell

COMPANY NEWS

▶ Nutanix Extends Beam to the Enterprise Private Cloud   [Nov-01-18 09:00AM  Business Wire]
▶ Here's What the Market is Missing About Nutanix   [Oct-23-18 09:00AM  Motley Fool]
▶ IBM Takes Aim at Nutanix With Multicloud Manager   [Oct-15-18 03:20PM  Motley Fool]
▶ Nutanix to Host Tech Talk on Nutanix Files   [Oct-10-18 04:05PM  Business Wire]
▶ Why Nutanix Stock Lost 24% in September   [Oct-09-18 09:21AM  Motley Fool]
▶ Why Shares of Nutanix Dropped Today   [Sep-24-18 04:55PM  Motley Fool]
▶ Why Nutanix, Inc. Stock Dropped Today   [Sep-17-18 07:11PM  Motley Fool]
▶ Why Nutanix Stock Gained 15% in August   [Sep-07-18 10:14AM  Motley Fool]
▶ Nutanix to Present at Upcoming Investor Conference   [Sep-06-18 08:30AM  Business Wire]
▶ Nutanix Inc.'s Margin Improvements Accelerate   [Sep-04-18 11:45AM  Motley Fool]
▶ Company News For Sept 4, 2018   [10:29AM  Zacks]
▶ Nutanix: Fiscal 4Q Earnings Snapshot   [04:58PM  Associated Press]
▶ Nutanix's Q4 Earnings Outlook   [07:50AM  Benzinga]
▶ Nutanix stock gains after Piper Jaffray hikes target   [Aug-27-18 08:14AM  MarketWatch]
▶ Nutanix Ranked 2nd In Indias Great Mid-Size Workplaces 2018   [Aug-21-18 09:20AM  Business Wire]
▶ Nutanix Launches New Channel Charter: Power to the Partner   [Aug-06-18 09:00AM  Business Wire]
▶ [$$] Nutanix Agrees to Acquire Frame   [Aug-03-18 02:02PM  The Wall Street Journal]
▶ Nutanix Announces Intent to Acquire Frame   [Aug-02-18 07:40PM  Business Wire]
▶ [$$] ThoughtSpot Names Sudheesh Nair as CEO   [Aug-01-18 06:13PM  The Wall Street Journal]
▶ Nutanix Announces Executive Departure   [08:30AM  Business Wire]
▶ Better Buy: Nutanix Inc (NTNX) vs. Twilio Inc (TWLO)   [Jul-29-18 11:00AM  Motley Fool]
▶ Nutanix to Host Tech Talk on Beam Multi-Cloud Governance   [Jul-09-18 04:03PM  Business Wire]
▶ Nutanix CEO   [Jun-28-18 05:58PM  Yahoo Finance Video]
▶ 3 Booming Tech Stocks Ready To Explode   [Jun-20-18 10:44AM  TheStreet.com]
▶ Who needs an IPO? Not companies like ThoughtSpot and Cohesity not yet, anyway   [Jun-14-18 02:55PM  American City Business Journals]
▶ Fast-growing San Jose data storage startup becomes a unicorn in $250M funding round   [Jun-11-18 09:00AM  American City Business Journals]
▶ Nutanix to Present at Upcoming Investor Conferences   [Jun-08-18 08:30AM  Business Wire]
▶ Nutanix Sees Improved Results on a Shift to Software   [May-28-18 11:00AM  Motley Fool]

CONTACT US       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.