image
Technology - Communication Equipment - NASDAQ - US
$ 20.55
2.9 %
$ 593 M
Market Cap
48.93
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NTGR stock under the worst case scenario is HIDDEN Compared to the current market price of 20.6 USD, NETGEAR, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NTGR stock under the base case scenario is HIDDEN Compared to the current market price of 20.6 USD, NETGEAR, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NTGR stock under the best case scenario is HIDDEN Compared to the current market price of 20.6 USD, NETGEAR, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NTGR

image
$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.0$24.0$24.0$22.0$22.0$20.0$20.0$18.0$18.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
674 M REVENUE
-9.05%
12.2 M OPERATING INCOME
136.71%
12.4 M NET INCOME
111.80%
165 M OPERATING CASH FLOW
189.87%
-26.2 M INVESTING CASH FLOW
4.65%
-28.9 M FINANCING CASH FLOW
-3627.73%
182 M REVENUE
-0.24%
-15.1 M OPERATING INCOME
-15.75%
-8.89 M NET INCOME
-10.45%
21.5 M OPERATING CASH FLOW
-80.05%
-2.27 M INVESTING CASH FLOW
79.37%
-6.54 M FINANCING CASH FLOW
-20993.55%
Balance Sheet NETGEAR, Inc.
image
Current Assets 758 M
Cash & Short-Term Investments 409 M
Receivables 156 M
Other Current Assets 193 M
Non-Current Assets 92.2 M
Long-Term Investments 0
PP&E 39.3 M
Other Non-Current Assets 52.9 M
48.07 %18.37 %22.71 %4.63 %6.22 %Total Assets$850.2m
Current Liabilities 270 M
Accounts Payable 58.5 M
Short-Term Debt 0
Other Current Liabilities 212 M
Non-Current Liabilities 39.1 M
Long-Term Debt 19.8 M
Other Non-Current Liabilities 19.3 M
18.92 %68.44 %6.40 %6.24 %Total Liabilities$309.2m
EFFICIENCY
Earnings Waterfall NETGEAR, Inc.
image
Revenue 674 M
Cost Of Revenue 478 M
Gross Profit 196 M
Operating Expenses 184 M
Operating Income 12.2 M
Other Expenses -147 K
Net Income 12.4 M
700m700m600m600m500m500m400m400m300m300m200m200m100m100m00674m(478m)196m(184m)12m147k12mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
29.08% GROSS MARGIN
29.08%
1.81% OPERATING MARGIN
1.81%
1.83% NET MARGIN
1.83%
2.28% ROE
2.28%
1.45% ROA
1.45%
1.05% ROIC
1.05%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NETGEAR, Inc.
image
200m200m150m150m100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 12.4 M
Depreciation & Amortization 6.51 M
Capital Expenditures -8.99 M
Stock-Based Compensation 22.7 M
Change in Working Capital 120 M
Others 1.66 M
Free Cash Flow 156 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets NETGEAR, Inc.
image
Wall Street analysts predict an average 1-year price target for NTGR of $24 , with forecasts ranging from a low of $22 to a high of $27 .
NTGR Lowest Price Target Wall Street Target
22 USD 7.06%
NTGR Average Price Target Wall Street Target
24 USD 16.79%
NTGR Highest Price Target Wall Street Target
27 USD 31.39%
Price
Max Price Target
Min Price Target
Average Price Target
323230302828262624242222202018181616141412121010May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 12
6. Ownership
Insider Ownership NETGEAR, Inc.
image
Sold
0-3 MONTHS
383 K USD 2
3-6 MONTHS
115 K USD 1
6-9 MONTHS
50 K USD 1
9-12 MONTHS
592 K USD 6
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
NETGEAR Stock Rallies 51% in a Year: Will This Uptrend Last? NTGR is gaining from strength in the NFB segment and demand for premium products portfolio within the CHP business. zacks.com - 1 month ago
Zacks Industry Outlook Cisco, NETGEAR and RADCOM Cisco, NETGEAR and RADCOM have been highlighted in this Industry Outlook article. zacks.com - 1 month ago
NETGEAR (NTGR) Upgraded to Buy: Here's What You Should Know NETGEAR (NTGR) might move higher on growing optimism about its earnings prospects, which is reflected by its upgrade to a Zacks Rank #2 (Buy). zacks.com - 1 month ago
International Markets and NETGEAR (NTGR): A Deep Dive for Investors Explore NETGEAR's (NTGR) international revenue trends and how these numbers impact Wall Street's forecasts and what's ahead for the stock. zacks.com - 2 months ago
Improving Balance Sheet Makes Netgear Appealing, But More Work Remains Netgear's Q4 earnings beat expectations, with non-GAAP EPS up by 18¢ and revenue $14.95 million higher, despite recent growth challenges and restructuring efforts. The company's balance sheet is strong, with $14.27 per share in cash and investments, and a current ratio of 2.81, indicating financial stability. Focus on high-margin segments like ProAV and Netgear for Business (NFB) is expected to drive future revenue growth, despite current supply chain issues. seekingalpha.com - 2 months ago
NETGEAR's Q4 Loss Narrower Than Expected, Revenues Down Y/Y NTGR's fourth-quarter performance is cushioned by inventory reduction efforts. Increasing supply lead times for ProAV products to affect sales in the first quarter. zacks.com - 2 months ago
NETGEAR, Inc. (NTGR) Q4 2024 Earnings Call Transcript NETGEAR, Inc. (NASDAQ:NTGR ) Q4 2024 Earnings Conference Call February 5, 2025 5:00 PM ET Company Participants Erik Bylin - Investor Relations C.J. Prober - Chief Executive Officer Bryan Murray - Chief Financial Officer Conference Call Participants Operator Ladies and gentlemen, thank you for standing by. seekingalpha.com - 2 months ago
NETGEAR, Inc. (NTGR) Reports Q4 Loss, Tops Revenue Estimates NETGEAR, Inc. (NTGR) came out with a quarterly loss of $0.06 per share versus the Zacks Consensus Estimate of a loss of $0.25. This compares to earnings of $0.09 per share a year ago. zacks.com - 2 months ago
NETGEAR® Reports Fourth Quarter and Full Year 2024 Results SAN JOSE, Calif.--(BUSINESS WIRE)--NETGEAR, Inc. (NASDAQ: NTGR), a global leader in intelligent networking solutions for businesses, homes, and service providers, today reported financial results for the fourth quarter and full year ended December 31, 2024. Q4 2024 Net revenue of $182.4 million, down 3.3% from Q4 prior year GAAP gross margin of 32.6%, down from 34.8% in Q4 prior year Non-GAAP gross margin of 32.8%, down from 35.0% in Q4 prior year GAAP operating income of $(15.1) million compar. businesswire.com - 2 months ago
NETGEAR Schedules Fourth Quarter and Full Year 2024 Results Conference Call SAN JOSE, Calif.--(BUSINESS WIRE)--NETGEAR®, Inc. (NASDAQ: NTGR), a global leader in intelligent networking solutions for businesses, homes, and service providers, today announced that it will hold a conference call with investors and analysts on Wednesday, February 5 at 5:00 p.m. ET (2:00 p.m. PT) to discuss the Company's fourth quarter and full year 2024 results and first quarter 2025 business outlook. The news release announcing the fourth quarter and full year 2024 results will be dissemina. businesswire.com - 3 months ago
NTGR Launches Advanced NETGEAR Armor Solution to Boost Cybersecurity NETGEAR introduces Armor Plus, a premium tier that includes new features in addition to all the Armor benefits. zacks.com - 3 months ago
8. Profile Summary

NETGEAR, Inc. NTGR

image
COUNTRY US
INDUSTRY Communication Equipment
MARKET CAP $ 593 M
Dividend Yield 0.00%
Description NETGEAR, Inc. designs, develops, and markets networking and Internet connected products for consumers, businesses, and service providers. The company operates in two segments, Connected Home, and Small and Medium Business. It offers smart home/connected home/broadband access products, such as Wi-Fi routers and home Wi-Fi systems, broadband modems, Wi-Fi gateways, Wi-Fi hotspots, Wi-Fi range extenders, Powerline adapters and bridges, Wi-Fi network adapters, and digital canvasses; and value-added service offerings, including technical support, parental controls, and cybersecurity protection. The company also provides Ethernet switches, Wi-Fi mesh systems and access points, local and remote unified storage products, and Internet security appliances for small and medium-sized businesses, as well as education, hospitality and health markets. It markets and sells its products through traditional retailers, online retailers, wholesale distributors, direct market resellers, value-added resellers, and broadband service providers, as well as through its direct online store at www.netgear.com. in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company was incorporated in 1996 and is headquartered in San Jose, California.
Contact 350 East Plumeria Drive, San Jose, CA, 95134 https://www.netgear.com
IPO Date July 31, 2003
Employees 655
Officers Ms. Tiffany Chang Chief Procurement Officer Mr. Ray Ernenwein Senior Vice President of Operations Dr. Martin D. Westhead Ph.D. Chief Technology Officer of Software Mr. Charles J. Prober President, Chief Executive Officer & Director Ms. Kirsten Daru General Counsel & Chief Privacy Officer Ms. Fiona Spratt Senior Vice President of People Mr. Pramod Badjate President & GM of NETGEAR for Business Products Mr. Bryan D. Murray CPA Chief Financial Officer Ms. Heidi B. Cormack Chief Marketing Officer Mr. Christopher Genualdi Director of Investor Relations & Corporate Development