Valuation NVIDIA Corporation London S.E.

Stocks

Real-time Estimate Cboe BZX 10:56:12 06/10/2026 BST			5-day change	1st Jan Change
240.63 ^USD	+1.83%		+3.50%	+25.32%

09:13am	U.S. Stock Futures Nudge Higher as Oil Falls Below $100	DJ
09:06am	Nvidia's $20bn deal with Groq challenged in court

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	5,768,718	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	26.5%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	5,626,217	5,453,926	5,182,077
Change	-	-13.62%	218.19%	129.11%	30.63%	24.86%	-3.06%	-4.98%
P/E	58x	111x	51.6x	48.5x	38.3x	23.9x	15.1x	11.6x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	19.3x	10.6x	6.44x
PEG	-	-2x	0x	0x	0.6x	0x	0.3x	0.4x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	14x	8.39x	6.39x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	13.7x	7.93x	5.74x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	20.6x	12.2x	8.9x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	20.9x	12x	8.59x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	29.6x	16.7x	11.5x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	3.38%	5.99%	8.72%
Dividend per Share ²	0.016	0.016	0.016	0.07	0.04	0.7582	1.089	1.205
Rate of return	0.07%	0.08%	0.03%	0.05%	0.02%	0.32%	0.46%	0.5%
EPS ²	0.385	0.174	1.193	2.94	4.9	9.999	15.78	20.52
Distribution rate	4.16%	9.2%	1.34%	2.38%	0.82%	7.58%	6.9%	5.87%
Net sales ¹	26,914	26,974	60,922	130,497	215,938	411,653	687,451	903,185
EBITDA ¹	11,215	5,768	34,480	83,317	140,143	272,980	447,370	582,188
EBIT ¹	12,690	9,040	37,134	86,789	137,300	268,862	452,668	603,137
Net income ¹	9,752	4,368	29,760	72,880	120,067	243,611	380,674	487,897
Net Debt ¹	-10,262	-2,343	-16,275	-43,210	-54,088	-142,502	-314,793	-586,642
Reference price ²	22.32	19.32	61.62	142.62	187.67	238.90	238.90	238.90
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	23.89x	13.67x	20.61x	0.32%	5,769B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.93x	11.78x	15.96x	1.05%	2,103B
BROADCOM INC.	39.19x	16.56x	24.33x	0.72%	1,730B
MICRON TECHNOLOGY, INC.	14.48x	8.89x	10.69x	0.05%	1,202B
AMD (ADVANCED MICRO DEVICES)	110.29x	20.01x	75.94x	-.--%	1,031B
SK HYNIX INC.	5.22x	3.4x	4.11x	0.19%	1T
INTEL CORPORATION	-50.2x	10.01x	27.89x	-.--%	611B
ARM HOLDINGS PLC	241.48x	52.66x	107.43x	-.--%	324B
Average	51.04x	17.12x	35.87x	0.29%	1,721B
Weighted average by Cap.	31.94x	13.81x	24.81x	0.4%