Valuation NVIDIA Corporation Lima

Stocks

Real-time Estimate Cboe BZX Other stock markets 03:00:00 30/07/2026 +03			5-day change	1st Jan Change
191.34 ^USD	-3.36%		-6.95%	+5.38%

06:10am	Zhongji Innolight Shares Fall in Hong Kong Trading Debut	DJ
03:02am	Samsung sees chip shortage extending to 2028, signs long-term supply deals	RE

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	4,602,142	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	0.92%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	4,442,239	4,264,499	4,022,498
Change	-	-13.62%	218.19%	129.11%	30.63%	-1.42%	-4%	-5.67%
P/E	58x	111x	51.6x	48.5x	38.3x	20.1x	14.5x	11.9x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	15x	8.66x	5.78x
PEG	-	-2x	0x	0x	0.6x	0.2x	0.4x	0.5x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	11.7x	8.21x	6.69x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	11.3x	7.61x	5.85x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	16.7x	11.2x	8.31x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	17.1x	11.5x	8.81x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	20.9x	14.9x	11x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	4.78%	6.72%	9.06%
Dividend per Share ²	0.016	0.016	0.016	0.07	0.04	0.7598	1.072	1.217
Rate of return	0.07%	0.08%	0.03%	0.05%	0.02%	0.4%	0.56%	0.64%
EPS ²	0.385	0.174	1.193	2.94	4.9	9.455	13.12	15.99
Distribution rate	4.16%	9.2%	1.34%	2.38%	0.82%	8.04%	8.17%	7.61%
Net sales ¹	26,914	26,974	60,922	130,497	215,938	393,599	560,746	687,981
EBITDA ¹	11,215	5,768	34,480	83,317	140,143	265,309	382,460	484,346
EBIT ¹	12,690	9,040	37,134	86,789	137,300	260,208	369,800	456,648
Net income ¹	9,752	4,368	29,760	72,880	120,067	229,605	311,363	375,192
Net Debt ¹	-10,262	-2,343	-16,275	-43,210	-54,088	-159,903	-337,643	-579,644
Reference price ²	22.32	19.32	61.62	142.62	187.67	190.01	190.01	190.01
Nbr of stocks (in thousands)	25,000,000	24,610,000	24,700,000	24,490,000	24,299,000	24,220,525	-	-
Announcement Date	2/16/22 A	2/22/23 A	2/21/24 A	2/26/25 A	2/25/26 A	-	-	-

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.($)
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	20.64x	10.05x	13.63x	1.23%	1,761B
BROADCOM INC.	41.11x	16.85x	24.8x	0.71%	1,762B
MICRON TECHNOLOGY, INC.	10.16x	6.1x	7.37x	0.07%	835B
SK HYNIX INC.	4.16x	2.31x	2.84x	0.38%	704B
AMD (ADVANCED MICRO DEVICES)	79.91x	13.82x	51.03x	-.--%	700B
INTEL CORPORATION	-35.37x	6.9x	19.25x	-.--%	413B
ARM HOLDINGS PLC	185.43x	39.48x	83.78x	-.--%	240B
TEXAS INSTRUMENTS INCORPORATED	31.92x	11.58x	21.47x	2.12%	248B
ANALOG DEVICES, INC.	37.23x	11.9x	20.81x	1.22%	172B
Average	41.69x	13.22x	27.22x	0.64%	759.38B
Weighted average by Cap.	32.25x	11.86x	21.74x	0.65%