Discounted Cash Flow
Nutanix, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $845.9m | $-353.3m | $-35.4m | -41.8% | — |
| 2018 | $1.2b (36.6%) | $-287.9m (18.5%) | $30.2m (185.2%) | -24.9% (40.3%) | — |
| 2019 | $1.2b (7.0%) | $-606.2m (-110.6%) | $-76.3m (-352.9%) | -49.0% (-96.8%) | — |
| 2020 | $1.3b (5.8%) | $-846.6m (-39.7%) | $-249.4m (-226.9%) | -64.7% (-32.0%) | $-4.48 |
| 2021 | $1.4b (6.6%) | $-679.3m (19.8%) | $-158.5m (36.5%) | -48.7% (24.8%) | $-5.01 (-11.8%) |
| 2022 | $1.6b (13.4%) | $-476.7m (29.8%) | $18.5m (111.7%) | -30.2% (38.1%) | $-3.62 (27.7%) |
| 2023 | $1.9b (17.8%) | $-228.1m (52.1%) | $207.0m (1019.8%) | -12.2% (59.4%) | $-1.09 (69.9%) |
| 2024 | $2.1b (15.3%) | $-15.9m (93.0%) | $597.7m (188.7%) | -0.7% (94.0%) | $-0.51 (53.2%) |
| 2025 | $2.5b (18.1%) | $149.3m (1039.1%) | $750.2m (25.5%) | 5.9% (895.1%) | $0.70 (237.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.