Valuation NVIDIA Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 16:28:15 23/10/2026 +03			5-day change	1st Jan Change
30.10 ^EUR	-1.31%		-1.63%	+16.22%

10-23	After previous day's slump, trading is quieter among AI shares	RE
10-23	Microsoft Poised for Largely In-Line Quarterly Earnings Amid Azure Strength, BofA Says	MT

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	5,094,051	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	11.71%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	4,953,026	4,773,466	4,507,410
Change	-	-13.62%	218.19%	129.11%	30.63%	9.92%	-3.63%	-5.57%
P/E	58x	111x	51.6x	48.5x	38.3x	21.1x	13.4x	10.3x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	17x	9.37x	5.69x
PEG	-	-2x	0x	0x	0.6x	0x	0.2x	0.3x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	12.4x	7.36x	5.64x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	12x	6.9x	4.99x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	18.1x	10.4x	7.74x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	18.4x	10.5x	7.47x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	26x	14.6x	9.98x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	3.84%	6.85%	10%
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%	0.36%	0.52%	0.57%
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	692,206	903,185
EBITDA ¹	11,215	5,768	34,480	83,317	140,143	272,980	457,613	582,188
EBIT ¹	12,690	9,040	37,134	86,789	137,300	268,862	456,672	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	-141,026	-320,586	-586,642
Reference price ²	22.32	19.32	61.62	142.62	187.67	210.96	210.96	210.96
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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NVIDIA CORPORATION	21.1x	12.03x	18.14x	0.36%	5,094B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.65x	10.59x	14.36x	1.13%	1,897B
BROADCOM INC.	34.71x	14.72x	21.62x	0.81%	1,536B
MICRON TECHNOLOGY, INC.	5.07x	3.1x	3.45x	0.07%	993B
AMD (ADVANCED MICRO DEVICES)	90.54x	16.32x	61.89x	-.--%	844B
SK HYNIX INC.	3.6x	2.2x	2.65x	0.26%	703B
INTEL CORPORATION	-37.67x	7.57x	21.11x	-.--%	457B
TEXAS INSTRUMENTS INCORPORATED	31.42x	11.81x	21.51x	2.03%	260B
Average	21.30x	9.79x	20.59x	0.58%	1,473B
Weighted average by Cap.	23.49x	10.94x	19.15x	0.51%