Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
133.12 USD | -0.34% |
|
+12.37% | -0.71% |
06:35pm | Top Midday Gainers | MT |
04:19pm | AI chip startup Positron raises $23.5 million seed round to take on Nvidia | RE |
Projected Income Statement: NVIDIA Corporation
Fiscal Period: January | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 10,918 | 16,675 | 26,914 | 26,974 | 60,922 | 129,227 | 195,903 | 237,397 |
Change | - | 52.73% | 61.4% | 0.22% | 125.85% | 112.12% | 51.6% | 21.18% |
EBITDA 1 | 3,227 | 5,630 | 11,215 | 5,768 | 34,480 | 84,059 | 128,331 | 164,223 |
Change | - | 74.47% | 99.2% | -48.57% | 497.78% | 143.79% | 52.67% | 27.97% |
EBIT 1 | 3,735 | 6,803 | 12,690 | 9,040 | 37,134 | 85,092 | 124,861 | 153,299 |
Change | - | 82.14% | 86.54% | -28.76% | 310.77% | 129.15% | 46.74% | 22.78% |
Interest Paid 1 | -52 | -184 | -236 | -262 | -257 | -249.3 | -255 | -233.8 |
Earnings before Tax (EBT) 1 | 2,970 | 4,409 | 9,941 | 4,181 | 33,818 | 80,998 | 121,408 | 145,034 |
Change | - | 48.45% | 125.47% | -57.94% | 708.85% | 139.51% | 49.89% | 19.46% |
Net income 1 | 2,796 | 4,332 | 9,752 | 4,368 | 29,760 | 70,244 | 103,295 | 124,347 |
Change | - | 54.94% | 125.12% | -55.21% | 581.32% | 136.03% | 47.05% | 20.38% |
Announcement Date | 13/02/20 | 24/02/21 | 16/02/22 | 22/02/23 | 21/02/24 | - | - | - |
Forecast Balance Sheet: NVIDIA Corporation
Fiscal Period: January | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | -8,906 | -4,598 | -10,262 | -2,343 | -16,275 | -53,479 | -141,029 | -270,830 |
Change | - | -151.63% | -323.18% | -122.83% | -794.62% | -428.6% | -363.71% | -292.04% |
Announcement Date | 13/02/20 | 24/02/21 | 16/02/22 | 22/02/23 | 21/02/24 | - | - | - |
Cash Flow Forecast: NVIDIA Corporation
Fiscal Period: January | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
CAPEX 1 | 489 | 1,128 | 976 | 1,833 | 1,069 | 2,671 | 3,179 | 3,546 |
Change | - | 130.67% | -13.48% | 87.81% | -41.68% | 149.84% | 19.02% | 11.54% |
Free Cash Flow (FCF) 1 | 4,272 | 4,694 | 8,132 | 3,808 | 27,021 | 64,537 | 94,573 | 118,082 |
Change | - | 9.88% | 73.24% | -53.17% | 609.59% | 138.84% | 46.54% | 24.86% |
Announcement Date | 13/02/20 | 24/02/21 | 16/02/22 | 22/02/23 | 21/02/24 | - | - | - |
Forecast Financial Ratios: NVIDIA Corporation
Fiscal Period: January | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
EBITDA Margin (%) | 29.56% | 33.76% | 41.67% | 21.38% | 56.6% | 65.05% | 65.51% | 69.18% |
EBIT Margin (%) | 34.21% | 40.8% | 47.15% | 33.51% | 60.95% | 65.85% | 63.74% | 64.57% |
EBT Margin (%) | 27.2% | 26.44% | 36.94% | 15.5% | 55.51% | 62.68% | 61.97% | 61.09% |
Net margin (%) | 25.61% | 25.98% | 36.23% | 16.19% | 48.85% | 54.36% | 52.73% | 52.38% |
FCF margin (%) | 39.13% | 28.15% | 30.21% | 14.12% | 44.35% | 49.94% | 48.28% | 49.74% |
FCF / Net Income (%) | 152.79% | 108.36% | 83.39% | 87.18% | 90.8% | 91.88% | 91.56% | 94.96% |
Profitability | ||||||||
ROA | 18.27% | 18.79% | 30.86% | 19.6% | 60.45% | 79.64% | 69.88% | 56.68% |
ROE | 33.23% | 43.15% | 51.76% | 34.35% | 99.3% | 111.32% | 87.43% | 66.1% |
Financial Health | ||||||||
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
CAPEX / Current Assets (%) | 4.48% | 6.76% | 3.63% | 6.8% | 1.75% | 2.07% | 1.62% | 1.49% |
CAPEX / EBITDA (%) | 15.15% | 20.04% | 8.7% | 31.78% | 3.1% | 3.18% | 2.48% | 2.16% |
CAPEX / FCF (%) | 11.45% | 24.03% | 12% | 48.14% | 3.96% | 4.14% | 3.36% | 3% |
Items per share | ||||||||
Cash flow per share 1 | 0.1926 | 0.2318 | 0.3593 | 0.225 | 1.126 | 2.818 | 4.429 | 6.03 |
Change | - | 20.34% | 55.02% | -37.37% | 400.56% | 150.23% | 57.16% | 36.14% |
Dividend per Share 1 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.0377 | 0.0405 | 0.0414 |
Change | - | 0% | 0% | 0% | 0% | 135.88% | 7.37% | 2.25% |
Book Value Per Share 1 | 0.4937 | 0.6812 | 1.05 | 0.8816 | 1.723 | 3.649 | 7.157 | 11.25 |
Change | - | 37.99% | 54.1% | -16.02% | 95.45% | 111.81% | 96.11% | 57.15% |
EPS 1 | 0.113 | 0.1725 | 0.385 | 0.174 | 1.193 | 2.84 | 4.227 | 5.349 |
Change | - | 52.65% | 123.19% | -54.81% | 585.63% | 138.02% | 48.88% | 26.54% |
Nbr of stocks (in thousands) | 24,480,000 | 24,760,000 | 25,000,000 | 24,610,000 | 24,700,000 | 24,490,000 | 24,490,000 | 24,490,000 |
Announcement Date | 13/02/20 | 24/02/21 | 16/02/22 | 22/02/23 | 21/02/24 | - | - | - |
2025 * | 2026 * | |
---|---|---|
P/E ratio | 47x | 31.6x |
PBR | 36.6x | 18.7x |
EV / Sales | 24.9x | 16x |
Yield | 0.03% | 0.03% |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield

Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- NVDA Stock
- Financials NVIDIA Corporation

MarketScreener is also available in this country: United States.
Switch edition