Valuation NVIDIA Corporation Berne S.E.

Stocks

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

11:28pm	AI Cloud Firm Nscale in Talks to Raise Up to $3.5 Billion in Pre-IPO Financing	MT
10:28pm	Gimlet Labs valued at $3 billion in latest funding round	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,58,100	4,75,539	15,21,940	34,92,764	45,60,193	55,16,382	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	20.97%	-	-
Enterprise Value (EV) ¹	5,47,838	4,73,196	15,05,665	34,49,554	45,06,105	53,64,409	51,86,779	49,11,928
Change	-	-13.62%	218.19%	129.11%	30.63%	19.05%	-3.31%	-5.3%
P/E	58x	111x	51.6x	48.5x	38.3x	22.8x	14.8x	11.8x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	18.3x	10.3x	6.48x
PEG	-	-2x	0x	0x	0.6x	0x	0.3x	0.5x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	13.4x	8.19x	6.34x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	13x	7.7x	5.65x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	19.7x	11.8x	8.38x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	19.9x	11.5x	8.26x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	27.5x	16.1x	11.3x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	3.64%	6.23%	8.82%
Dividend per Share ²	0.016	0.016	0.016	0.07	0.04	0.754	1.091	1.214
Rate of return	0.07%	0.08%	0.03%	0.05%	0.02%	0.33%	0.48%	0.53%
EPS ²	0.385	0.174	1.193	2.94	4.9	10.01	15.39	19.42
Distribution rate	4.16%	9.2%	1.34%	2.38%	0.82%	7.54%	7.09%	6.25%
Net sales ¹	26,914	26,974	60,922	1,30,497	2,15,938	4,11,345	6,73,475	8,69,552
EBITDA ¹	11,215	5,768	34,480	83,317	1,40,143	2,71,859	4,41,394	5,85,905
EBIT ¹	12,690	9,040	37,134	86,789	1,37,300	2,68,939	4,49,311	5,94,707
Net income ¹	9,752	4,368	29,760	72,880	1,20,067	2,43,083	3,72,862	4,64,133
Net Debt ¹	-10,262	-2,343	-16,275	-43,210	-54,088	-1,51,973	-3,29,603	-6,04,454
Reference price ²	22.32	19.32	61.62	142.62	187.67	228.45	228.45	228.45
Nbr of stocks (in thousands)	2,50,00,000	2,46,10,000	2,47,00,000	2,44,90,000	2,42,99,000	2,41,47,000	-	-
Announcement Date	16/02/22	22/02/23	21/02/24	26/02/25	25/02/26	-	-	-

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.($)
NVIDIA CORPORATION	22.83x	13.04x	19.73x	0.33%	5,51600Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.26x	10.91x	14.79x	1.13%	1,95300Cr
BROADCOM INC.	38.74x	16.28x	23.73x	0.73%	1,69900Cr
MICRON TECHNOLOGY, INC.	13.19x	8.01x	9.67x	0.06%	1,08200Cr
SK HYNIX INC.	4.57x	2.83x	3.4x	0.23%	86TCr
AMD (ADVANCED MICRO DEVICES)	79.62x	14.41x	54.17x	-.--%	74TCr
INTEL CORPORATION	-39.74x	8x	22.27x	-.--%	48TCr
ARM HOLDINGS PLC	193.74x	42.07x	85.82x	-.--%	26TCr
Average	41.90x	14.44x	29.20x	0.31%	1,57400Cr
Weighted average by Cap.	27.30x	12.51x	21.02x	0.44%