Company Valuation: NVIDIA Corporation

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 558,100 475,539 1,521,940 3,492,764 4,560,193 5,165,043 - -
Change - -14.79% 220.05% 129.49% 30.56% 13.26% - -
Enterprise Value (EV) 1 547,838 473,196 1,505,665 3,449,554 4,506,105 5,006,890 4,825,808 4,557,063
Change - -13.62% 218.19% 129.11% 30.63% 11.11% -3.62% -5.57%
P/E 58x 111x 51.6x 48.5x 38.3x 21.5x 13.8x 10.7x
PBR 21.3x 21.9x 35.8x 44.6x 29.2x 17.2x 9.66x 6.07x
PEG - -2x 0x 0x 0.6x 0x 0.2x 0.4x
Capitalization / Revenue 20.7x 17.6x 25x 26.8x 21.1x 12.6x 7.56x 5.79x
EV / Revenue 20.4x 17.5x 24.7x 26.4x 20.9x 12.2x 7.07x 5.11x
EV / EBITDA 48.8x 82x 43.7x 41.4x 32.2x 18.4x 10.8x 7.64x
EV / EBIT 43.2x 52.3x 40.5x 39.7x 32.8x 18.6x 10.7x 7.57x
EV / FCF 67.4x 124x 55.7x 56.7x 46.6x 25.8x 14.9x 10.3x
FCF Yield 1.48% 0.8% 1.79% 1.76% 2.15% 3.88% 6.71% 9.68%
Dividend per Share 2 0.016 0.016 0.016 0.07 0.04 0.7574 1.091 1.214
Rate of return 0.07% 0.08% 0.03% 0.05% 0.02% 0.35% 0.51% 0.57%
EPS 2 0.385 0.174 1.193 2.94 4.9 9.942 15.55 19.94
Distribution rate 4.16% 9.2% 1.34% 2.38% 0.82% 7.62% 7.01% 6.09%
Net sales 1 26,914 26,974 60,922 130,497 215,938 411,488 682,865 891,748
EBITDA 1 11,215 5,768 34,480 83,317 140,143 271,568 447,752 596,721
EBIT 1 12,690 9,040 37,134 86,789 137,300 268,840 452,659 602,064
Net income 1 9,752 4,368 29,760 72,880 120,067 242,389 376,287 475,493
Net Debt 1 -10,262 -2,343 -16,275 -43,210 -54,088 -158,153 -339,236 -607,981
Reference price 2 22.32 19.32 61.62 142.62 187.67 213.90 213.90 213.90
Nbr of stocks (in thousands) 25,000,000 24,610,000 24,700,000 24,490,000 24,299,000 24,147,000 - -
Announcement Date 16/02/22 22/02/23 21/02/24 26/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.52x12.17x18.44x0.35% 5,165B
22.13x10.85x14.71x1.13% 1,943B
36.83x15.53x22.81x0.77% 1,621B
12.75x7.73x9.34x0.06% 1,046B
5.02x3.2x3.87x0.21% 937B
89.66x16.2x61.56x-.--% 837B
-43.78x8.78x24.43x-.--% 531B
193.52x42.36x86.29x-.--% 261B
Average 42.20x 14.60x 30.18x 0.31% 1,543B
Weighted average by Cap. 27.07x 12.11x 21.16x 0.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. NVDA Stock
  4. NVDACL Stock
  5. Valuation NVIDIA Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!