$NTAP

10Y ROIC, Average 21%

10Y ROIC, Coefficient of variation 33%

FCFE 5Y Average/Price, per share 6%

10Y FCFE per share, Coefficient of variation 29%

Narrow Moat

Market Price $103

Fair value $130

Shares UNDERVALUED

Discount (-)/Premium (+) -20%