Masergy provides global secure networking solutions through its software-defined networking, security solutions, and cloud platforms.

Masergy

Nutanix, Inc. provides an enterprise cloud platform in North America, Europe, the Asia Pacific, the Middle East, Latin America, and Africa. The company offers Acropolis converges virtualization, enterprise storage services, and networking visualization and security services; Acropolis Hypervisor, an enterprise-grade virtualization solution; Nutanix Karbon for automated deployment and management of Kubernetes clusters to simplify the provisioning, operations, and lifecycle management of cloud-native environments; and Nutanix Clusters solution. It also offers Prism Pro; Nutanix Beam, a cloud governance; and Nutanix Calm, an application marketplace, which provides automation services that streamline application lifecycle management and deliver powerful hybrid cloud orchestration. In addition, the company provides Nutanix Files, an enterprise-grade NFS and SMB files services; Nutanix Objects, a S3-compatible object services; Nutanix Era, a database automation and database-as-a-service solution; and Nutanix Frame, a desktop-as-a-service product to deliver virtual apps or desktops to users from multiple public cloud environments and/or an enterprises private cloud datacenter. Further, it offers products support, and consulting and implementation services. It serves customers in a range of industries, including automotive, consumer goods, education, energy, financial services, healthcare, manufacturing, media, public sector, retail, technology, and telecommunications, as well as service providers. The company was incorporated in 2009 and is headquartered in San Jose, California.

Nutanix, Inc.

Megaport Limited provides elastic interconnection services to the enterprises and service providers in Australia, New Zealand, Hong Kong, Singapore, Japan, North America, and Europe. It operates a platform that enables customers to connect their network to other services, as well as creates agile network that connects in multiple regions. The company also offers Megaport Virtual Edge, an on-demand and vendor-neutral Network Function Virtualization service that enables branch-to-cloud connectivity on Megaport's global software-defined network; internet exchange services; and Megaport Marketplace, an online hub the interconnects service providers and enterprise customers. In addition, it provides cloud connectivity solutions; and virtual routing for cloud networking. The company was founded in 2013 and is headquartered in Fortitude Valley, Australia.

Megaport Limited

Rapid7, Inc. provides cyber security solutions. The company offers a cloud-native insight platform that enables customers to create and manage analytics-driven cyber security risk management programs. Its platform includes InsightIDR, an incident detection and response solution; InsightCloudSec, a solution that integrates posture management, workload protection, infrastructure entitlements management, infrastructure-as-code security, and Kubernetes protection; InsightVM, a vulnerability risk management solution that is designed to provide a way to collect vulnerability data, prioritize risk, and automate remediation; InsightAppSec, which provides application security testing that analyzes web applications for security vulnerabilities; and InsightConnect, a security orchestration and automation response solution that is used by security professionals. The company's other products include DivvyCloud, a cloud security posture management solution; Nexpose, an on-premises version of company's vulnerability risk management solution; AppSpider, an on-premises version of company's application security testing solution; and Metasploit, a penetration testing software solution, as well as professional services. It offers its products through term or perpetual software licenses, cloud-based subscriptions, and managed services. The company serves customers in a range of industries, including technology, energy, financial services, healthcare and life sciences, manufacturing, media and entertainment, retail, education, real estate, transportation, government, and professional services industries through sales teams, and indirect channel partner relationships, as well as directly in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company was incorporated in 2000 and is headquartered in Boston, Massachusetts.

Chad Loder

Tim Haynie

Tas Giakouminakis

Rapid7, Inc.

Telecommunications

Comcast Business

Masergy | 19,391 followers on LinkedIn. As a pioneer in software-defined networking, Masergy is a leading secure cloud networking platform for global businesses. Acquired by Comcast Business in 2021, Masergy leverages artificial intelligence to enable superior application performance, offering SD-WAN, Security, UCaaS, and CCaaS solutions.

Helping clients select and implement IT solutions tailored to their needs | Driving strategic growth | Enjoying the journey

Lisa Malick

Manager NMS Engineering at Masergy, Inc.

Harold Campbell

Business Analyst at Masergy Communications

Clare Bernier

Director of Billing at Masergy Communications

DeEtte Rozemberg

Beginning June 30th, all updates for the Masergy business will now be found at Comcast Business . We look forward to merging our audiences and creating the future of connectivity together. #comcastbusiness

Metric
Company Name	Masergy	Nutanix, Inc.	Megaport Limited	Rapid7, Inc.
Symbol		NTNX	MP1	RPD
MSH ID	COM:MASERGY	COM:NUTANIX	COM:MEGAPORT	COM:RAPID7
Market	PRIVATE	STOCKS	STOCKS	STOCKS
Sector	Technology	Technology	Technology	Technology
Industry	Telecommunications	Software - Infrastructure	Software - Infrastructure	Software - Infrastructure
Country	US	US	AU	US
Stage	Series C
Employee Count		6.45K	200	2.23K
Website	masergy.com	nutanix.com	megaport.com	rapid7.com
LinkedIn	masergy-communications			rapid7
Founders

Metric
Market Cap		14.61B	1.19B	2.44B
Enterprise Value
Monthly Web Traffic	27.07K	981.64K		906.19K
Web Traffic Growth	1.00	0.22		0.09
Valuation
Raised Capital	30M	750M

Metric
Revenue	2.15B	124.77M	777.71M
Revenue (LTM)
Revenue (NTM)
Gross Profit	1.82B	25.83M	545.97M
EBITDA	80.96M	26.81M	-80.73M
Operating Income	7.76M	2.95M	-80.73M
Net Income	-124.78M	6.14M	-149.26M
EPS	-0.51	0.04	-0.00
Diluted EPS	-0.51	0.04	-0.00
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin	0.85	0.43	0.70
Operating Profit Margin	0.00	0.13	0.02
EBITDA Margin	0.04	0.21	-0.10
Net Profit Margin	-0.01	0.05	-0.06
Return on Equity	0.19	0.06	1.19
Return on Assets	-0.00	0.04	-0.03
Return on Capital Employed	0.01	0.16	0.01

MASE

COM:MASERGY

Masergy

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio	-76.31	-208.03	-18.72
P/B Ratio	-21.52	16.18	-20.92
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio	8.91	11.91	3.97
EV Multiple	707.70	60.68	72.61

Metric
Days Sales Outstanding	25.15	61.56	66.40
Days Payables Outstanding	39.29	19.94	14.40
Days Inventory Outstanding	0.00		0.00
Operating Cycle	40.50	54.77	78.31
Cash Conversion Cycle	-4.92	53.96	53.41
Asset Turnover	1.00	0.93	0.54

Metric
Operating Cash Flow	672.93M	32.06M	104.28M
Free Cash Flow	597.68M	19.37M	84.03M
Cash Flow to Debt	1.13	3.97	0.14
Operating Cash Flow/Sales	0.31	0.26	0.16
Free Cash Flow Yield	0.02	-0.00	0.02

Metric
Cash & Equivalents	655.27M	46.28M	213.63M
Accounts Receivable	-53.81M	-306.71K	-14.02M
Inventory
Goodwill	185.24M	13.95M	536.35M
Debt to Capitalization	1.92	0.11	1.14
Debt to Assets	0.52	0.10	0.73
Current Ratio	1.74	1.52	1.06
Quick Ratio	1.68	2.30	1.10

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue	0.16	0.02	0.15
R&D to Revenue	0.30		0.24
SG&A to Revenue	0.12	0.07	0.11