Valuation NVIDIA Corporation Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 01/12/2025			5-day change	1st Jan Change
177.53 ^CHF	-69.13%		+208.75%	-69.13%

06-26	Amazon Web Services to Raise Prices for Some EC2 AI Capacity Blocks	DJ
06-26	Infleqtion Could Gain From Neutral Atom Quantum Demand, Partnerships, Wedbush 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	4,663,178	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	2.26%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	4,503,274	4,325,535	4,127,868
Change	-	-13.62%	218.19%	129.11%	30.63%	-0.06%	-3.95%	-4.57%
P/E	58x	111x	51.6x	48.5x	38.3x	20.6x	15x	12.6x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	15.5x	8.92x	6.07x
PEG	-	-2x	0x	0x	0.6x	0.2x	0.4x	0.7x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	11.9x	8.45x	6.95x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	11.5x	7.84x	6.15x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	17.1x	11.6x	8.91x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	17.4x	12x	9.38x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	21.5x	15.7x	11.9x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	4.66%	6.38%	8.38%
Dividend per Share ²	0.016	0.016	0.016	0.07	0.04	0.7597	1.064	1.197
Rate of return	0.07%	0.08%	0.03%	0.05%	0.02%	0.39%	0.55%	0.62%
EPS ²	0.385	0.174	1.193	2.94	4.9	9.364	12.85	15.27
Distribution rate	4.16%	9.2%	1.34%	2.38%	0.82%	8.11%	8.28%	7.83%
Net sales ¹	26,914	26,974	60,922	130,497	215,938	391,721	551,694	671,105
EBITDA ¹	11,215	5,768	34,480	83,317	140,143	262,813	373,658	463,440
EBIT ¹	12,690	9,040	37,134	86,789	137,300	258,377	361,956	439,947
Net income ¹	9,752	4,368	29,760	72,880	120,067	227,340	304,838	359,212
Net Debt ¹	-10,262	-2,343	-16,275	-43,210	-54,088	-159,903	-337,643	-535,310
Reference price ²	22.32	19.32	61.62	142.62	187.67	192.53	192.53	192.53
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.73x	11.18x	15.24x	1.05%	1,904B
BROADCOM INC.	40.24x	16.61x	24.45x	0.72%	1,737B
MICRON TECHNOLOGY, INC.	15.62x	9.55x	11.51x	0.05%	1,279B
SK HYNIX INC.	8.52x	4.97x	6.07x	0.21%	1,235B
AMD (ADVANCED MICRO DEVICES)	97.09x	16.94x	63.52x	-.--%	850B
INTEL CORPORATION	-370.18x	11.2x	33.34x	-.--%	645B
ARM HOLDINGS PLC	274.32x	59x	125.09x	-.--%	357B
KIOXIA HOLDINGS CORPORATION	9.6x	5.01x	6.15x	1.04%	311B
TEXAS INSTRUMENTS INCORPORATED	37.16x	12.73x	24.41x	2.02%	260B
Average	15.12x	16.35x	34.42x	0.56%	953.03B
Weighted average by Cap.	11.65x	13.53x	25.90x	0.51%