Valuation NVIDIA Corporation

Equities

Market Closed - Nasdaq Other stock markets 00:00:00 16/05/2026 +04			5-day change	1st Jan Change
225.32 ^USD	-4.42%		+4.70%	+20.82%

05-16	Trump returns from China with stability and a stalemate	RE
05-16	Samsung Elec, South Korea union to resume pay talks on Monday, union says	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	558,100	475,539	1,521,940	3,492,764	4,560,193	5,457,369	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	19.67%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	5,272,684	5,088,320	4,844,874
Change	-	-13.62%	218.19%	129.11%	30.63%	17.01%	-3.5%	-4.78%
P/E ratio	58x	111x	51.6x	48.5x	38.3x	27.5x	20.4x	16.9x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	17.6x	10.5x	7.3x
PEG	-	-2x	0x	0x	0.6x	0.4x	0.6x	0.8x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	14.7x	11.1x	9.24x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	14.2x	10.4x	8.2x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	20.7x	15.2x	11.9x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	21.8x	15.6x	12.3x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	28.6x	21.1x	16.5x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	3.49%	4.75%	6.05%
Dividend per Share ²	0.016	0.016	0.016	0.07	0.04	0.0405	0.0417	0.0449
Rate of return	0.07%	0.08%	0.03%	0.05%	0.02%	0.02%	0.02%	0.02%
EPS ²	0.385	0.174	1.193	2.94	4.9	8.182	11.04	13.33
Distribution rate	4.16%	9.2%	1.34%	2.38%	0.82%	0.49%	0.38%	0.34%
Net sales ¹	26,914	26,974	60,922	130,497	215,938	372,514	491,624	590,666
EBITDA ¹	11,215	5,768	34,480	83,317	140,143	254,106	335,487	407,912
EBIT ¹	12,690	9,040	37,134	86,789	137,300	242,266	325,947	394,655
Net income ¹	9,752	4,368	29,760	72,880	120,067	202,628	264,680	309,769
Net Debt ¹	-10,262	-2,343	-16,275	-43,210	-54,088	-184,685	-369,049	-612,495
Reference price ²	22.32	19.32	61.62	142.62	187.67	225.32	225.32	225.32
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.($)
NVIDIA CORPORATION	27.54x	14.15x	20.75x	0.02%	5,457B
BROADCOM INC.	47.91x	19.5x	28.47x	0.61%	2,013B
SK HYNIX INC.	6.2x	3.41x	4.17x	0.26%	852B
MICRON TECHNOLOGY, INC.	12.41x	7.17x	8.83x	0.07%	817B
AMD (ADVANCED MICRO DEVICES)	78.59x	13.77x	53.33x	-.--%	692B
INTEL CORPORATION	-324.71x	9.5x	28.41x	-.--%	547B
TEXAS INSTRUMENTS INCORPORATED	39.45x	13.48x	25.9x	1.9%	276B
ARM HOLDINGS PLC	227.13x	44.65x	94.27x	-.--%	223B
QUALCOMM, INC.	15.96x	5.13x	14.49x	1.8%	212B
ANALOG DEVICES, INC.	49.08x	14.79x	24.09x	1.03%	204B
Average	17.96x	14.56x	30.27x	0.57%	1,129B
Weighted average by Cap.	18.93x	13.97x	23.90x	0.24%