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%

06-19	Abu Dhabi's MGX weighs multi-billion deal for data centre operator DayOne, sources say	RE
06-19	Ambani's Jio Platforms files for $3.8 billion IPO that could be India's biggest, sources say	RE

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	5,103,022	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	11.9%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	4,943,119	4,765,380	4,567,713
Change	-	-13.62%	218.19%	129.11%	30.63%	9.7%	-3.6%	-4.15%
P/E	58x	111x	51.6x	48.5x	38.3x	22.5x	16.4x	13.8x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	16.9x	9.76x	6.64x
PEG	-	-2x	0x	0x	0.6x	0.2x	0.4x	0.7x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	13x	9.25x	7.6x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	12.6x	8.64x	6.81x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	18.8x	12.8x	9.86x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	19.1x	13.2x	10.4x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	23.8x	17.4x	13.2x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	4.2%	5.75%	7.55%
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%	0.36%	0.5%	0.57%
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	210.69	210.69	210.69
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	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.($)
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.48x	11.53x	15.73x	1.02%	1,975B
BROADCOM INC.	45.52x	18.72x	27.51x	0.64%	1,957B
SK HYNIX INC.	9.09x	5.27x	6.46x	0.19%	1,279B
AMD (ADVANCED MICRO DEVICES)	98.93x	17.46x	65.88x	-.--%	876B
INTEL CORPORATION	-386.54x	11.64x	34.65x	-.--%	673B
ARM HOLDINGS PLC	360.54x	77.81x	165.07x	-.--%	469B
KIOXIA HOLDINGS CORPORATION	114.18x	26.63x	54.11x	-.--%	368B
TEXAS INSTRUMENTS INCORPORATED	42.03x	14.35x	27.52x	1.78%	294B
MARVELL TECHNOLOGY GROUP LTD	168.04x	23.6x	62.75x	0.08%	272B
Average	52.92x	23.00x	51.08x	0.41%	906.97B
Weighted average by Cap.	29.97x	17.92x	36.35x	0.5%