
Nutanix Inc
NASDAQ:NTNX

Intrinsic Value
The intrinsic value of one
NTNX
stock under the Base Case scenario is
31.44
USD.
Compared to the current market price of 71.03 USD,
Nutanix Inc
is
Overvalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Nutanix Inc
Fundamental Analysis

Nutanix’s pivot to a subscription-based revenue model may face slower-than-expected adoption as legacy enterprise clients remain hesitant to migrate, potentially causing near-term revenue volatility and increased sales costs.
A rapidly expanding subscription customer base strengthens Nutanix’s recurring revenue, creating higher visibility into future cash flows and reducing dependency on one-time hardware-related deals.

Revenue & Expenses Breakdown
Nutanix Inc
Balance Sheet Decomposition
Nutanix Inc
Current Assets | 2.3B |
Cash & Short-Term Investments | 1.7B |
Receivables | 335.5m |
Other Current Assets | 257.1m |
Non-Current Assets | 653.6m |
PP&E | 250.8m |
Intangibles | 188.7m |
Other Non-Current Assets | 214.1m |
Free Cash Flow Analysis
Nutanix Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Nutanix Inc
Revenue
|
2.3B
USD
|
Cost of Revenue
|
-328.6m
USD
|
Gross Profit
|
2B
USD
|
Operating Expenses
|
-1.9B
USD
|
Operating Income
|
74.9m
USD
|
Other Expenses
|
-130.3m
USD
|
Net Income
|
-55.4m
USD
|
NTNX Profitability Score
Profitability Due Diligence
Nutanix Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Nutanix Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
NTNX Solvency Score
Solvency Due Diligence
Nutanix Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Nutanix Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NTNX Price Targets Summary
Nutanix Inc
According to Wall Street analysts, the average 1-year price target for
NTNX
is 91.37 USD
with a low forecast of 73.84 USD and a high forecast of 105 USD.
Dividends
Current shareholder yield for NTNX is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NTNX
stock under the Base Case scenario is
31.44
USD.
Compared to the current market price of 71.03 USD,
Nutanix Inc
is
Overvalued by 56%.