# NetApp (NTAP) Forecast Calculator

Interactive five-year financial forecast and DCF for NetApp. Adjust revenue growth, margins, capex, and WACC to update revenue, free cash flow, and enterprise value.

- Canonical: https://finamodel.com/companies/netapp/forecast
- Industry: Technology
- Forecast start year: 2026

## Historical data

| Year | Revenue | Free cash flow | EBITDA | Net income |
|---:|---:|---:|---:|---:|
| 2021 | 6146000000 | 1168000000 | 1371000000 | 1169000000 |
| 2022 | 5412000000 | 936000000 | 1099000000 | 819000000 |
| 2023 | 5744000000 | 1171000000 | 1189000000 | 730000000 |
| 2024 | 6318000000 | 985000000 | 1305000000 | 937000000 |
| 2025 | 6362000000 | 868000000 | 1199000000 | 1274000000 |

## Frequently asked questions

### What does NetApp do and what are its main business segments?

NetApp is an intelligent data infrastructure company offering unified data storage, integrated data services, and CloudOps solutions across on-premises and major public clouds. Its primary segments are Hybrid Cloud, which includes enterprise storage systems and software, and Public Cloud, focusing on cloud storage and operations services.

### How is NetApp's revenue model evolving?

NetApp is transitioning its revenue model from a traditional hardware-centric capital expenditure approach to a software-led, subscription, and consumption-based operating expenditure model. This shift is driven by its focus on high-growth All-Flash Arrays (AFA) and Public Cloud services, aiming to drive free cash flow and intrinsic value.

### What are the key capital expenditure assumptions for NetApp's financial model?

NetApp's financial model assumes Capital Expenditure as a percentage of revenue at approximately 3.05%. Historically, capex has been around 2-3% of revenue, primarily for maintenance and R&D lab equipment, as the company is asset-light and does not own large manufacturing plants.

### What is the purpose of the NetApp financial model and what does it forecast?

The NetApp financial model serves as a comprehensive equity valuation and scenario planning tool for equity research analysts covering the company. It is designed to forecast NetApp's revenue transition from legacy hybrid disk storage to high-growth All-Flash Arrays and Public Cloud services, ultimately driving free cash flow and intrinsic value.

### Can I download an Excel financial model for NetApp (NTAP)?

Yes, a downloadable Excel financial model for NetApp (NTAP) is available for equity research analysts. This model provides a comprehensive tool for equity valuation and scenario planning, with a forecast horizon from FY2026 to FY2030.

### How does NetApp's working capital profile impact its financial health?

NetApp benefits from a structurally negative net working capital, primarily due to massive deferred revenue balances from unearned services revenue. This advantageous profile allows the company to fund its growth by collecting cash upfront from billings, even as revenue is recognized later.