Company Valuation: NVIDIA Corporation

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 4,935,898 4,754,815 4,486,071
Change - -13.62% 218.19% 129.11% 30.63% 9.54% -3.67% -5.65%
P/E 58x 111x 51.6x 48.5x 38.3x 21.2x 13.6x 10.6x
PBR 21.3x 21.9x 35.8x 44.6x 29.2x 16.9x 9.53x 5.98x
PEG - -2x 0x 0x 0.6x 0x 0.2x 0.4x
Capitalization / Revenue 20.7x 17.6x 25x 26.8x 21.1x 12.4x 7.49x 5.71x
EV / Revenue 20.4x 17.5x 24.7x 26.4x 20.9x 12x 6.99x 5.03x
EV / EBITDA 48.8x 82x 43.7x 41.4x 32.2x 18.2x 10.6x 7.52x
EV / EBIT 43.2x 52.3x 40.5x 39.7x 32.8x 18.4x 10.6x 7.45x
EV / FCF 67.4x 124x 55.7x 56.7x 46.6x 25.4x 14.7x 10.2x
FCF Yield 1.48% 0.8% 1.79% 1.76% 2.15% 3.93% 6.81% 9.83%
Dividend per Share 2 0.016 0.016 0.016 0.07 0.04 0.7573 1.091 1.214
Rate of return 0.07% 0.08% 0.03% 0.05% 0.02% 0.36% 0.52% 0.58%
EPS 2 0.385 0.174 1.193 2.94 4.9 9.942 15.55 19.94
Distribution rate 4.16% 9.2% 1.34% 2.38% 0.82% 7.62% 7.01% 6.09%
Net sales 1 26,914 26,974 60,922 130,497 215,938 411,479 680,030 891,748
EBITDA 1 11,215 5,768 34,480 83,317 140,143 271,568 447,752 596,721
EBIT 1 12,690 9,040 37,134 86,789 137,300 268,846 450,387 602,064
Net income 1 9,752 4,368 29,760 72,880 120,067 242,389 376,287 475,493
Net Debt 1 -10,262 -2,343 -16,275 -43,210 -54,088 -158,153 -339,236 -607,981
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.96x12.43x18.83x0.35% 5,271B
22.44x11.01x14.92x1.12% 1,976B
39.27x16.54x24.3x0.72% 1,728B
13.4x8.16x9.85x0.05% 1,101B
5.19x3.31x4x0.2% 985B
90.29x16.33x62.01x-.--% 843B
-44.6x8.94x24.89x-.--% 541B
210.78x46.03x93.72x-.--% 283B
Average 44.84x 15.34x 31.57x 0.31% 1,591B
Weighted average by Cap. 28.23x 12.55x 21.82x 0.44%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. NVDA Stock
  4. 1NVDA Stock
  5. Valuation NVIDIA Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!