For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for Nutanix, Inc. Class A Common Stock (NTNX) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
Nutanix, Inc. Class A Common Stock
NTNX NASDAQNutanix, Inc. Class A Common Stock represents ownership in Nutanix, a cloud software company focused on helping enterprises run applications and manage data across hybrid multicloud environments. Nutanix’s core platform combines virtualization, storage, networking, and infrastructure management into a unified software layer designed for use in private data centers, public clouds, and edge locations. The company serves organizations that need consistent cloud operations across different environments, including large enterprises and technology-driven businesses. Its products and services are used to simplify infrastructure management, support application deployment, and improve control over distributed data workloads. Nutanix operates in the infrastructure software segment of the broader enterprise technology market, where it plays a significant role in modernizing IT operations for customers seeking flexible cloud architecture and centralized management capabilities.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
Quarterly figures aren't currently available for this company. Annual figures are complete and shown under the Annual tab.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics FY basis · 2025-07-31
EPS (Diluted): 0.64
Total Equity: -$694.52M
Shares: 294,083,000
Total Debt: $1.35B
Cash: $769.50M
EBITDA: $245.24M
Total Debt: $1.35B
Cash: $769.50M
Revenue: $2.54B
Revenue: $2.54B
Revenue: $2.54B
Total Equity: -$694.52M
Tax Rate: 11.0%
Equity: -$694.52M
Total Debt: $1.35B
Cash: $769.50M
Current Liabilities: $1.41B
Long-Term Debt: $1.35B
Total Debt: $1.35B
Total Equity: -$694.52M
Shares: 294,083,000
Shares: 294,083,000
CapEx: -$71.28M
Shares: 294,083,000
Stock Price: $68.06
Net Income: $188.37M
Industry Benchmarks
Income Statement (Annual)
Last updated: Sep 3, 2026 3:46pm (34d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $1.4B | $1.6B | $1.9B | $2.1B | $2.5B |
| Cost of Revenue | $291.9M | $321.2M | $332.2M | $324.1M | $334.8M |
| Gross Profit | $1.1B | $1.3B | $1.5B | $1.8B | $2.2B |
| Operating Expenses | $1.8B | $1.7B | $1.7B | $1.8B | $2.0B |
| Operating Income | -$660.8M | -$457.4M | -$207.2M | $7.6M | $172.5M |
| Net Income | -$1.0B | -$797.5M | -$254.6M | -$124.8M | $188.4M |
| EBITDA | -$566.4M | -$369.5M | -$130.8M | $80.8M | $245.2M |
| EPS | $-5.02 | $-3.62 | $-1.09 | $-0.51 | $0.70 |
| EPS (Diluted) | $-5.02 | $-3.62 | $-1.09 | $-0.51 | $0.64 |
Balance Sheet (Annual)
Last updated: Sep 3, 2026 3:46pm (34d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | — | $402.9M | $512.9M | $655.3M | $769.5M |
| Total Current Assets | — | $1.7B | $1.9B | $1.5B | $2.6B |
| Total Assets | — | $2.4B | $2.5B | $2.1B | $3.3B |
| Current Liabilities | — | $1.2B | $1.1B | $1.2B | $1.4B |
| Long-Term Debt | — | $1.2B | $1.2B | $576.7M | $1.3B |
| Total Liabilities | — | $3.2B | $3.2B | $2.9B | $4.0B |
| Total Equity | — | -$790.2M | -$707.4M | -$728.1M | -$694.5M |
| Retained Earnings | -$100.6M | -$4.4B | -$4.6B | -$4.8B | -$4.9B |
Cash Flow (Annual)
Last updated: Sep 3, 2026 3:46pm (34d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | -$99.8M | $67.5M | $272.4M | $672.9M | $821.5M |
| Capital Expenditure | -$58.6M | -$49.1M | -$65.4M | -$75.3M | -$71.3M |
| Free Cash Flow | -$158.5M | $18.5M | $207.0M | $597.7M | $750.2M |
| Acquisitions (net) | — | $0 | $0 | -$4.5M | $0 |
| Net Debt Issued / (Repaid) | $723.6M | $88.7M | $0 | $0 | $848.0M |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | -$125.1M | -$58.6M | $0 | -$131.1M | -$307.9M |
| Net Change in Cash | -$33.1M | $117.0M | $109.9M | $139.9M | $113.9M |
Growth Trends (YoY %)
Last updated: Sep 3, 2026 3:46pm (34d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | +13.4% | +17.8% | +15.3% | +18.1% |
| Gross Profit Growth | +14.3% | +21.5% | +19.2% | +20.7% |
| Operating Income Growth | +30.8% | +54.7% | +103.7% | +2,181.4% |
| Net Income Growth | +22.9% | +68.1% | +51.0% | +251.0% |
| EBITDA Growth | +34.8% | +64.6% | +161.8% | +203.7% |
Deep Analysis
Risk : Reward — upside vs downside from this company's own quarters
Not computed yetNarrative Economics
market-narrative step).
Claude Reading
Let me start with the numbers the models are dancing around. Nutanix went from a $1.39B-revenue, -$1.03B-net-income money incinerator in FY2021 to a $2.54B-revenue, +$188M-net-income, +$750M-FCF machine in FY2025. That is an 83% revenue expansion and a $1.2B swing in net income over four fiscal years. Gross margin climbed from 79.1% to 86.8%, operating margin from -47.5% to +6.8%, and the FCF margin landed at 29.5% of revenue. Revenue growth is not decelerating — it's accelerating: 13.7%, 17.7%, 15.6%, 18.1% across the four transitions. The "high_growth_profitable" classification at 0.52 confidence undersells the margin story; this is a company that just crossed the profitability threshold with 87% gross margins and a 30% FCF conversion rate, which is genuinely elite for infrastructure software. The FCF CAGR of 90.4% in the momentum block is a base-effect artifact (you can't compute a meaningful CAGR from a negative base), but the underlying FCF margin trajectory — from deeply negative to 29.5% — is the real signal, and it's structural, not cyclical, because it's driven by SaaS mix shift and operating leverage, not one-time items.
Now the part the models underweight: the balance sheet is ugly. Total equity is negative $694.5M. Total debt is $1.35B against $769.5M in cash, leaving roughly $580M in net debt. A company that posted its first annual profit last year is carrying a billion-plus in leverage. The current ratio of 1.83 looks fine, but negative equity means the company has burned through more cumulative capital than it has generated, and the debt service obligation is real. If the AI-on-prem narrative deflates and revenue growth stalls at 10-12%, that $1.35B debt becomes a meaningful drag on the 7% operating margin. The DCF at $46.54 in the synthesis probably bakes in some of this risk, but the thesis evaluation and narrative layers barely mention it. The insider data is also essentially useless — all ten entries are "A-Award" transactions on a single date (2026-08-24) with no named individuals, which is stock-based compensation vesting, not open-market buying or selling. Calling that "neutral insider activity" is technically correct but the data is so thin it should be flagged as a gap, not a signal.
Here's where I push back on the synthesis. The $46.54 fair value implies the market is paying a 46% premium to DCF, and the synthesis calls that overvalued by 31.6%. I think the DCF is too conservative because it's anchoring to a 15% growth, 25% FCF-margin steady state, which is the FY2024 profile, not the FY2025 one. At 18% revenue growth and 29.5% FCF margin, forward FCF is roughly $870-900M. Even at a conservative 20x FCF multiple (which is below the 24.5x the market is paying today, and in line with mature software peers like Oracle or Salesforce), that supports $17.4-18B, or roughly $62-65 per share. Add a modest optionality premium for the AI-on-prem TAM expansion — which is structurally real, not a meme, because enterprises are demonstrably repatriating workloads and Nutanix is the default on-prem platform — and you get a fair value range of $58-68. The synthesis's $46.54 is a 2024-vintage valuation applied to a 2025 company. That said, I don't think $68 is a screaming buy either. The 106x trailing P/E means any single-quarter earnings miss triggers a 20-30% drawdown, and the Broadcom/VMware competitive threat is not hypothetical — Broadcom has been actively bundling and cutting prices, and the "VMware but with a better UI" bear case has teeth. The stock is 17% below its 52-week high of $82, which the pre-flight layer oddly calls "near its high." That's not near; that's a meaningful discount, suggesting the market has already de-risked somewhat from the peak euphoria.
The contrarian case, even with all signals aligned: you are paying 7.9x revenue for a company whose core product is still fundamentally a virtualization and data-management platform. The AI-on-prem TAM is real but Nutanix has zero booked AI-specific revenue in these numbers. The $2.54B revenue is the same hybrid-cloud business that was $1.39B four years ago, just with better margins. If NVIDIA, the hyperscalers' own on-prem offerings, or a Broadcom price war compresses the 87% gross margin by even 300 basis points, the FCF margin drops from 29.5% to roughly 25%, and the 24.5x multiple becomes 29x on a lower FCF base. The negative equity means there's no cushion. The stock is fairly valued at the upper end of its range, and the risk/reward at $68 is asymmetric to the downside unless the AI narrative converts to booked revenue within two quarters.
GPT Reading
Grok Reading
Advanced Analysis Forensic deep-dive · separate lenses
Nutanix shows a textbook operating-leverage story: revenue grew from $1.39B to $2.54B over four years (roughly 17% CAGR) while gross margin expanded from 79.1% to 86.8% and operating margin swung from -47.4% to +6.8%. Free cash flow went from -$158.5M to +$750.2M in the same window, and the company crossed into GAAP profitability in 2025 with net income of $188.4M. The business is now self-funding and generating meaningful cash.
The balance sheet carries net debt of roughly $577M against $769.5M of cash, but with $750M of annual FCF that debt is a nine-month payback and not a survival risk. Earnings-quality mechanics are clean: Beneish M of -3.1 is well below the manipulation threshold, and negative accruals (-28.5% of assets) suggest cash is arriving ahead of recognized revenue.
The main drag is dilution. Diluted shares grew from 206.5M to 294.1M over four years (about 9% CAGR), stock-based compensation runs at 13.9% of revenue, and buybacks recover only 36.7% of SBC. Per-share value creation lags the underlying business. Insider tape shows zero open-market purchases and two modest sells totaling $2.67M; the rest of the activity is standard equity awards and option exercises. No insider is putting personal capital at risk, which is a mild negative signal but not alarming for a company this size.
Verify before trusting this (5)
- Customer concentration: top-10 customer share of revenue from the 10-K to assess moat durability
- Convertible or term-loan terms behind the $577M net debt to confirm no near-term refinancing risk
- SBC vesting schedule and whether the 13.9% SBC ratio is trending down as the company matures
- Segment or product-line revenue mix to confirm the 86.8% gross margin is broad-based, not driven by one high-margin line
- Net revenue retention rate and logo growth to separate organic demand from land-and-expand dynamics
The e2e composite fair value is $45.79 (signal-adjusted $46.54), implying a 32% discount to the $68.06 price. However, the composite is heavily dragged by the anchored-PE method ($30.92) and a negative EPV floor ($-2.51), both of which are poorly suited to a growing, now-profitable software company. The DCF at $64.03 is the most defensible single anchor, and the price is only about 6% above it. That is within the normal band where a stock is 'roughly fair' rather than clearly mispriced in either direction. The 87% gross margin, four-year operating-margin expansion, and positive FCF trajectory support a deserved value in the low-to-mid $60s, but they do not justify a 49% premium over the composite. Earnings quality is good (score 1), so no haircut is warranted, but the Broadcom/VMware competitive overhang and the 'VMware with a better UI' bear case cap how much the market should pay for the AI-inference-on-prem narrative. Net: the price is defensible but offers no margin of safety.
Verify before trusting this (4)
- Next earnings call: any mention of Broadcom VMware pricing changes or customer churn to Broadcom-bundled VMware
- Segment detail on AI-inference revenue vs core hyperconverged revenue to gauge how much of the 18% growth is the new narrative vs the old product
- Net debt trajectory and share count to confirm dilution is stabilizing (quality lens flagged dilution as a drag)
- Backlog or RPO growth to validate that the 18% revenue growth is accelerating, not decelerating
This lens hasn't been run for this ticker yet.
This lens hasn't been run for this ticker yet.