What Is NTAP Fair Value?
NetApp (NTAP) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, NetApp (NTAP) has a composite fair value estimate of $87.31 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $187.02, suggesting the stock is overvalued by 53.3%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$87.31
vs. current price of $187.02(-53.3%)
How Is NTAP Fair Value Calculated?
Four independent models estimate what NTAP is worth. Each uses different inputs and assumptions. The composite blends them by weight.
NTAP Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$116.56
-37.7%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$32.25
-82.8%Overvalued
Inputs used
NTAP Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$37.40
-80.0%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$100.50
-46.3%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $187.02 is 37.7% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.44B | $1.29B |
| Year 2 | $1.60B | $1.28B |
| Year 3 | $1.78B | $1.27B |
| Year 4 | $1.98B | $1.27B |
| Year 5 | $2.20B | $1.26B |
| Year 6 | $2.44B | $1.25B |
| Year 7 | $2.71B | $1.24B |
| Year 8 | $3.02B | $1.24B |
| Year 9 | $3.35B | $1.23B |
| Year 10 | $3.73B | $1.22B |
| Terminal Value | $41.08B | $13.47B |
What Are NTAP's Key Financial Metrics?
Earnings & Growth
Current Price
$187.02
EPS (TTM)
$6.23
Forward P/E
18.6
Profit Margin
18.4%
Cash & Balance Sheet
Free Cash Flow
1.3B
EBITDA
1.9B
Book Value
$6.89
Total Debt
2.7B
What Do Analysts Say About NTAP?
Low
$150.00
Average
$187.56
High
$210.00
Upside
+0.3%
NTAP Fair Value FAQ
What is the fair value of NTAP?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), NTAP's estimated fair value is $87.31. The stock is currently trading at $187.02, which makes it overvalued by our analysis.
How is NTAP's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is NTAP overvalued or undervalued?
Based on our analysis, NTAP is overvalued. The current price of $187.02 is 53.3% above our estimated fair value of $87.31.
What do Wall Street analysts say about NTAP?
16 analysts cover NetApp with a consensus rating of "Buy." The average price target is $187.56, ranging from $150.00 to $210.00. This implies 0.3% upside from the current price.