| Finding | Assessment |
|---|---|
| 5-Year Stock Return | $168.87 now vs $80.86 five years ago (+109%); up ~53% since the Q4 print. |
| Business Model | Enterprise data storage — ONTAP + all-flash + first-party cloud services; products plus subscriptions. |
| Competitive Moat | MODERATE ONTAP data gravity + exclusive first-party storage in all 3 clouds. |
| Past 5-YR Drivers | All-flash shift, first-party public cloud, and margin discipline + capital return. |
| Recent Stock Move | $168.87 now vs $117.15 (Oct 2024); re-rated on the revenue reacceleration. |
| Revenue Trend | ACCELERATING YoY revenue growth 12.5%→19.5% (Q4'26→Q1'27E). |
| Margin Trend | EXPANDING Margin 27.3%→29.3% (Q4'26→Q1'27E). |
| TTM OP Trajectory | ACCELERATING TTM OP QoQ +8.8%→+13.8% (Q4'26→Q1'27E). |
| Key Opportunities | AI data infrastructure, all-flash share + ASP tailwind, and high-margin public cloud. |
| Key Risks | Memory/NAND cost inflation, pull-forward/durability, and storage-hardware competition. |
| Catalysts | Q1 FY2027 print (late Aug), gross-margin recovery, and AI win-to-revenue conversion. |
| P/E(ttm) Valuation | 21x — reasonable for a reaccelerating, cash-generative storage leader. |
| Segment | Revenue (FY2026) | % of Total | Key Details |
|---|---|---|---|
| Hybrid Cloud | ~$6.24B | 90% | Storage systems (ONTAP OS, AFF all-flash, FAS) + support + Keystone. All-flash revenue $4.2B; Q4 +13%. |
| Public Cloud | $688M | 10% | First-party storage services in AWS, Azure & Google Cloud; +18% ex-Spot; 85%+ gross margin. |
| Total | $6.93B | 100% | FY2026 +5% (+7% ex-Spot); reaccelerating to a +8% FY2027 guide. |
Memory / NAND / DRAM makers (Micron, Samsung, SK Hynix)
SSD & HDD (merchant, multi-source)
Contract manufacturers
NVIDIA (AI reference architectures)
ONTAP data OS + all-flash arrays (AFF)
Native storage in all 3 public clouds
Keystone storage-as-a-service
Products + support + subscriptions
Enterprises & governments worldwide
Neoclouds & AI infrastructure teams
Hyperscalers (via first-party services)
Data-intensive & regulated industries
| USD | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | Q4'26 | Q1'27E | Q2'27E |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Jul 2024 | Oct 2024 | Jan 2025 | Apr 2025 | Jul 2025 | Oct 2025 | Jan 2026 | Apr 2026 | Jul 2026 | Oct 2026 |
| Stock | $123.96 | $117.15 | $113.04 | $86.17 | $103.71 | $116.88 | $107.34 | $100.66 | $154.30 | $168.87 |
| Stock QoQ | 23% | -5% | -4% | -24% | 20% | 13% | -8% | -6% | 53% | 9% |
| Rev YoY | 8% | 6% | 2% | 4% | 1% | 3% | 4% | 12% | 19% | 17% |
| OM% | 19% | 22% | 23% | 23% | 20% | 25% | 25% | 27% | 29% | 30% |
| R40 | 27% | 28% | 25% | 27% | 21% | 28% | 30% | 40% | 49% | 47% |
| TTM OP | $1,361M | $1,407M | $1,398M | $1,425M | $1,436M | $1,500M | $1,558M | $1,695M | $1,929M | $2,103M |
| TTM OP QoQ | 7% | 3% | -1% | 2% | 1% | 4% | 4% | 9% | 14% | 9% |
| FCF/OP | 104% | 98% | 90% | 94% | 115% | 112% | 103% | 110% | 91% | 103% |
| Debt/EBITDA | 1.5x | 1.2x | 1.2x | 1.9x | 1.5x | 1.4x | 1.4x | 1.3x | 1.3x | 1.3x |
| P/E | 23x | 21x | 20x | 14x | 17x | 19x | 17x | 15x | 21x | 21x |
| Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | Q4'26 | Q1'27E | Q2'27E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jan22 | Apr22 | Jul22 | Oct22 | Jan23 | Apr23 | Jul23 | Oct23 | Jan24 | Apr24 | Jul24 | Oct24 | Jan25 | Apr25 | Jul25 | Oct25 | Jan26 | Apr26 | Jul26 | Oct26 | |
| R40 > 40% | ✅ | ✅ | ||||||||||||||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ||||||||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||
| TTM FCF/OP > 60% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 2 | 2 | 3 | 2 | 2 | 4 | 2 | 4 | 5 | 2 | 3 | 2 | 2 | 4 | 2 | 4 | 3 | 4 | 6 | 3 |
| Stock QoQ | +2% | -5% | -24% | -3% | -4% | +5% | +23% | +0% | +17% | +20% | +23% | -5% | -4% | -24% | +20% | +13% | -8% | -6% | +53% | +9% |
| P/E ttm | 18x | 18x | 13x | 8x | 9x | 9x | 11x | 18x | 18x | 20x | 23x | 21x | 20x | 14x | 17x | 19x | 17x | 15x | 21x | 21x |