Valuation models
price $199.18 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused125.11 – 164.76142.0640% overvaluedDCF · Perpetuity growth · 10y136.55 – 179.96155.1128% overvaluedDCF · EBITDA exit · 5y183.83 – 198.97191.204% overvaluedDCF · EBITDA exit · 10y180.83 – 208.21193.883% overvaluedP/E · peers155.95 – 260.71207.524% undervaluedP/E · own history130.75 – 211.04151.0032% overvaluedPEG—250.1420% undervaluedEV/EBITDA · peers218.53 – 352.92261.2324% undervaluedEV/Revenue · peers83.33 – 167.4793.49113% overvaluedEarnings power value41.27 – 54.4846.88325% overvaluedDividend discount33.55 – 72.5647.48320% overvaluedWall St. consensus target—205.003% belowCost of capital (WACC)—9.91%—
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
142.06
NetApp closed at $199.18 — overvalued by 40% vs model.
125.11the model's range164.76
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
46.88 – 261.23
Wall St. target
205.00 3% below
Above model, 1y
30 of 30 days
How it is valued
Valued asProfitable Growth
Low/slowing growth (~5% recent)Moderate margins (18% net margin)Pays dividendsHighly cyclical earningsHigh leverage (D/E 2.0x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.