NTNX	DELL	AVGO	HPE	MSFT	CSCO	Median
Name	Nutanix	Dell Tec.	Broadcom	Hewlett .	Microsoft	Cisco Sy.
Mkt Price	43.14	236.45	424.48	30.24	413.46	91.82	164.13
Mkt Cap	11.6	156.1	2,012.5	40.3	3,070.4	363.1	259.6
Rev LTM	2,686	113,538	68,282	35,743	318,273	59,054	63,668
Op Inc LTM	213	8,251	28,309	1,717	148,957	13,685	10,968
FCF LTM	777	8,552	28,911	2,154	72,916	12,241	10,396
FCF 3Y Avg	604	5,447	22,679	2,144	70,952	12,869	9,158
CFO LTM	832	11,185	29,684	4,487	170,141	13,325	12,255
CFO 3Y Avg	674	8,127	23,269	4,565	136,991	13,764	10,946