Valuation NVIDIA Corporation

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 20/09/2024 am IST			Pre-market 05:29:46 am
117.87 ^USD	+3.97%		117.88	+0.00%

19/09	Trump Media shares face potential sell-off as insider selling restrictions lift	RE
19/09	US Equity Indexes Advance as Fed's Big Rate Cut Boosts Magnificient-7 Trade	MT

Fiscal Period: January	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,51,758	3,23,143	5,71,000	5,01,183	15,07,466	27,80,966	-	-
Change	-	112.93%	76.7%	-12.23%	200.78%	84.48%	-	-
Enterprise Value (EV) ¹	1,42,852	3,18,545	5,60,738	4,98,840	14,91,191	27,24,595	26,60,845	26,00,935
Change	-	122.99%	76.03%	-11.04%	198.93%	82.71%	-2.34%	-2.25%
P/E ratio	54.9x	75.7x	59.3x	117x	51.2x	42.9x	31.7x	26.3x
PBR	12.6x	19.2x	21.8x	23.1x	35.4x	31.4x	16.8x	10.9x
PEG	-	1.4x	0x	-2.1x	0x	0x	0.9x	1.3x
Capitalization / Revenue	13.9x	19.4x	21.2x	18.6x	24.7x	22.1x	15.8x	13.4x
EV / Revenue	13.1x	19.1x	20.8x	18.5x	24.5x	21.7x	15.1x	12.6x
EV / EBITDA	44.3x	56.6x	50x	86.5x	43.2x	33.6x	23.4x	18.9x
EV / EBIT	38.2x	46.8x	44.2x	55.2x	40.2x	32.9x	23.2x	19x
EV / FCF	33.4x	67.9x	69x	131x	55.2x	44.5x	31.8x	25.1x
FCF Yield	2.99%	1.47%	1.45%	0.76%	1.81%	2.25%	3.14%	3.99%
Dividend per Share ²	0.016	0.016	0.016	0.016	-	0.0287	0.0354	0.0382
Rate of return	0.26%	0.12%	0.07%	0.08%	-	0.02%	0.03%	0.03%
EPS ²	0.113	0.1725	0.385	0.174	1.193	2.745	3.716	4.487
Distribution rate	14.2%	9.28%	4.16%	9.2%	-	1.04%	0.95%	0.85%
Net sales ¹	10,918	16,675	26,914	26,974	60,922	1,25,573	1,75,786	2,07,238
EBITDA ¹	3,227	5,630	11,215	5,768	34,480	81,087	1,13,499	1,37,375
EBIT ¹	3,735	6,803	12,690	9,040	37,134	82,870	1,14,908	1,36,996
Net income ¹	2,796	4,332	9,752	4,368	29,760	67,627	91,588	1,09,675
Net Debt ¹	-8,906	-4,598	-10,262	-2,343	-16,275	-56,371	-1,20,121	-1,80,031
Reference price ²	6.20	13.05	22.84	20.36	61.03	117.87	117.87	117.87
Nbr of stocks (in thousands)	2,44,80,000	2,47,60,000	2,50,00,000	2,46,10,000	2,47,00,000	2,45,30,000	-	-
Announcement Date	13/02/20	24/02/21	16/02/22	22/02/23	21/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
NVIDIA CORPORATION	41.3x	21.7x	33.6x	+0.03%	2,83500Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.44x	8.33x	12.35x	+1.58%	76TCr
BROADCOM INC.	154.3x	15.72x	25.67x	+1.30%	76TCr
AMD (ADVANCED MICRO DEVICES)	112.97x	9.09x	40.45x	-.--%	24TCr
QUALCOMM, INC.	19.39x	4.89x	12.7x	+1.96%	19TCr
TEXAS INSTRUMENTS INCORPORATED	38.84x	11.98x	26.67x	+2.61%	18TCr
ARM HOLDINGS PLC	159.21x	35.7x	70.03x	-.--%	14TCr
ANALOG DEVICES, INC.	70.5x	12.33x	27.74x	+1.64%	11TCr
MICRON TECHNOLOGY, INC.	124.18x	4x	11.21x	+0.53%	9.84TCr
INTEL CORPORATION	-24.19x	2.37x	12.21x	+1.81%	9.18TCr
Average	71.89x	12.61x	27.26x	+1.15%	54.18TCr
Weighted average by Cap.	60.98x	17.03x	28.92x	+0.65%