| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | 2 | — | — | — | — | — | — | 1 | — | — | — | 1 |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2017 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| Cash | 1,437.40 | 994.34 | 1,992.74 | 2,361.46 |
| Receivables | 157.25 | 229.80 | 337.97 | 289.25 |
| Inventory | — | — | — | — |
| Other | 141.00 | — | — | — |
| 1,861.73 | 1,481.29 | 2,589.17 | 3,028.51 |
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| Payables | 29.93 | 45.07 | 81.60 | 96.51 |
| ST’ Debt | 33.00 | — | — | — |
| Other | 1,071.00 | — | — | — |
| 1,136.11 | 1,244.34 | 1,413.54 | 1,684.09 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Oct | Jan | Apr | Jul | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | 670.58 | 722.83 | 703.07 | 757.08 |
2,853.55
|
| ’25 | 590.96 | 654.72 | 638.98 | 653.27 |
2,537.93
|
| ’24 | 511.05 | 565.23 | 524.58 | 547.95 |
2,148.82
|
| ’23 | 433.61 | 486.50 | 448.58 | 494.21 |
1,862.90
|
| ’22 | 378.52 | 413.08 | 403.66 | 385.54 |
1,580.80
|
| ’21 | 312.75 | 346.38 | 344.51 | 390.72 |
1,394.36
|
| Oct | Jan | Apr | Jul | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | 196.83 | 197.35 | 207.50 | 315.01 |
916.69
|
| ’25 | 161.75 | 221.67 | 218.51 | 219.53 |
821.46
|
| ’24 | 145.47 | 186.41 | 96.35 | 244.70 |
672.93
|
| ’23 | 65.51 | 74.08 | 74.50 | 58.31 |
272.40
|
| ’22 | 6.94 | 25.77 | (3.17) | 38.00 |
67.54
|
| ’21 | (4.07) | (15.56) | (55.55) | (24.63) |
(99.81)
|
| Oct | Jan | Apr | Jul | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | 174.51 | 191.42 | 197.18 | 277.57 |
840.68
|
| ’25 | 151.92 | 187.06 | 203.41 | 207.78 |
750.17
|
| ’24 | 132.45 | 162.64 | 78.32 | 224.26 |
597.68
|
| ’23 | 45.81 | 63.01 | 52.67 | 45.51 |
207.00
|
| ’22 | (1.90) | 17.22 | (20.06) | 23.23 |
18.49
|
| ’21 | (16.32) | (28.47) | (71.49) | (42.17) |
(158.46)
|
| Oct | Jan | Apr | Jul | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | 0.21 | 0.36 | 0.25 | 4.34 |
5.17
|
| ’25 | 0.10 | 0.19 | 0.22 | 0.13 |
0.65
|
| ’24 | (0.07) | 0.12 | (0.06) | (0.51) |
(0.51)
|
| ’23 | (0.43) | (0.31) | (0.35) | (0.06) |
(1.09)
|
| ’22 | (1.95) | (0.53) | (0.50) | (0.67) |
(3.62)
|
| ’21 | (1.31) | (1.42) | (0.60) | (1.68) |
(5.01)
|
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 13.44 | 23.35 | 43.35 | 46.12 | 34.01 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 33.73 | 47.83 | 75.80 | 83.36 | 74.42 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6,450 | 6,450 | 7,150 | 7,800 | — | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.25 | 0.29 | 0.30 | 0.33 | 0.00 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,580.80 | 1,862.90 | 2,148.82 | 2,537.93 | 2,853.55 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 79.68% | 82.17% | 84.92% | 86.81% | 86.80% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (779.68) | (233.58) | (101.32) | 211.65 | 327.11 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (49.32%) | (12.54%) | (4.72%) | 8.34% | 11.46% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (798.95) | (254.56) | (124.77) | 188.37 | 1,506.84 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 128.19 | 119.02 | 114.80 | 76.58 | 76.09 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.17 | 7.99 | 8.78 | 9.49 | 10.62 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.62) | (1.09) | (0.51) | 0.70 | 5.61 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.31 | 1.17 | 2.75 | 3.07 | 3.41 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.22) | (0.28) | (0.31) | (0.27) | (0.28) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.08 | 0.89 | 2.44 | 2.80 | 3.13 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.63) | (3.03) | (2.98) | (2.60) | 2.61 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 220.53 | 233.25 | 244.74 | 267.48 | 268.69 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 107.39 | 10.59 | ‡‡‡‡ | ‡‡‡‡ | — |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.12 | 3.78 | 5.75 | 7.92 | 5.60 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 0.00 | 22.73 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.13 | 3.68 | 5.57 | 7.68 | 5.25 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 182.54 | 33.13 | 20.03 | 25.98 | 17.83 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 67.54 | 272.40 | 672.93 | 821.46 | 916.69 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (49.06) | (65.40) | (75.25) | (71.28) | (76.01) | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 18.49 | 207.00 | 597.68 | 750.17 | 840.68 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 497.42 | 725.63 | 236.95 | 1,175.63 | 1,344.42 | — | — | — |
Working Cap'
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,344.21 | 1,251.17 | 570.07 | 1,343.82 | 1,348.71 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 19.93 | (186.23) | (424.27) | (648.92) | (1,012.75) | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (800.50) | (707.42) | (728.15) | (694.52) | 702.57 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (34.41%) | (10.41%) | (5.34%) | 6.94% | 36.06% | — | — | — |
ROA
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 88.16% | 33.76% | 17.38% | (26.48%) | 37,461.61% | — | — | — |
ROE
|
Nutanix (NTNX) is poised at the epicenter of the hyperconverged infrastructure (HCI) boom, capitalizing on exploding hybrid multicloud and AI-driven data center shifts as enterprises flee legacy giants like VMware—accelerated by Broadcom’s 2023 acquisition. Revenue has skyrocketed from $503 million in 2016 to $2.15 billion in 2024 (327% growth, ~20% CAGR), with projections hitting $2.54 billion in 2025 (+18% YoY) and climbing to $3.63 billion by 2028. Efficiency shines through rising revenue per employee ($300K+), gross margins expanding to 86.8%, and a subscription-heavy model delivering predictable, high-margin recurring revenue amid AI compute demands.
The profitability inflection is the game-changer: from peak losses of $1.04 billion in 2021 to $188 million net income in 2025, ramping to $535 million by 2028, with free cash flow surging to $750 million (2025) funding growth sans dilution. Trading at compelling multiples—PS at 5.8x, forward PE compressing to 25x by 2028, EV/FCF ~21x—NTNX offers 26-79% upside to analyst targets, bolstered by VMware migrations, NVIDIA partnerships, and HCI market growth to $20B+. Insider selling is routine post-rally, but the FCF fortress and AI tailwinds scream undervalued disruptor—dive in for the full megatrend play.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.