What is Nutanix, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Nutanix, Inc.'s reported free cash flow gives $97,721.71 per share. The share price was $68.03 on September 25, 2026, 100% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $60,419.62 | +88,713% |
| Base | 15.0% | 9.0% | $97,721.71 | +143,545% |
| Bull | 20.0% | 8.0% | $167,179.60 | +245,644% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $125,963.73 | $134,769.72 | $145,532.60 | $158,986.20 | $176,283.68 |
| 8.0% | $104,748.04 | $110,458.70 | $117,207.67 | $125,306.42 | $135,204.90 |
| 9.0% | $89,311.99 | $93,216.50 | $97,721.71 | $102,977.79 | $109,189.52 |
| 10.0% | $77,607.35 | $80,384.01 | $83,530.88 | $87,127.31 | $91,277.03 |
| 11.0% | $68,448.98 | $70,484.57 | $72,759.65 | $75,319.12 | $78,219.85 |
Where the presets come from
Base: years 1 to 5 grow at Nutanix, Inc.'s revenue growth rate over the last 5 fiscal years (15.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions