Valuation NVIDIA Corporation Lima

Stocks

Real-time Estimate Cboe BZX Other stock markets 20:00:00 2026-07-23 EDT			5-day change	1st Jan Change
208.90 ^USD	-1.83%		+3.05%	+13.25%

10:51pm	WiseTech Global Shares Fall 4% Amid Broader Tech Weakness	MT
07:01pm	AI boom raises stakes ahead of South Korea court ruling on SK chairman divorce payout	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	5,056,277	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	10.88%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	4,896,373	4,718,634	4,476,633
Change	-	-13.62%	218.19%	129.11%	30.63%	8.66%	-3.63%	-5.13%
P/E	58x	111x	51.6x	48.5x	38.3x	22.1x	15.9x	13.1x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	16.5x	9.52x	6.35x
PEG	-	-2x	0x	0x	0.6x	0.2x	0.4x	0.6x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	12.8x	9.02x	7.35x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	12.4x	8.41x	6.51x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	18.5x	12.3x	9.24x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	18.8x	12.8x	9.8x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	23.1x	16.5x	12.3x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	4.34%	6.05%	8.14%
Dividend per Share ²	0.016	0.016	0.016	0.07	0.04	0.7598	1.072	1.217
Rate of return	0.07%	0.08%	0.03%	0.05%	0.02%	0.36%	0.51%	0.58%
EPS ²	0.385	0.174	1.193	2.94	4.9	9.455	13.12	15.99
Distribution rate	4.16%	9.2%	1.34%	2.38%	0.82%	8.04%	8.17%	7.61%
Net sales ¹	26,914	26,974	60,922	130,497	215,938	393,599	560,746	687,981
EBITDA ¹	11,215	5,768	34,480	83,317	140,143	265,309	382,460	484,346
EBIT ¹	12,690	9,040	37,134	86,789	137,300	260,208	369,800	456,648
Net income ¹	9,752	4,368	29,760	72,880	120,067	229,605	311,363	375,192
Net Debt ¹	-10,262	-2,343	-16,275	-43,210	-54,088	-159,903	-337,643	-579,644
Reference price ²	22.32	19.32	61.62	142.62	187.67	208.76	208.76	208.76
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	2/16/22	2/22/23	2/21/24	2/26/25	2/25/26	-	-	-

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)	22.58x	11.03x	14.99x	1.13%	1,926B
BROADCOM INC.	43.81x	18.04x	26.55x	0.66%	1,867B
MICRON TECHNOLOGY, INC.	13.19x	8.02x	9.69x	0.06%	1,118B
SK HYNIX INC.	5.65x	3.26x	3.92x	0.31%	948B
AMD (ADVANCED MICRO DEVICES)	102.94x	17.87x	66.11x	-.--%	880B
INTEL CORPORATION	-268.96x	9.07x	26.81x	-.--%	504B
ARM HOLDINGS PLC	234.64x	49.97x	105.99x	-.--%	302B
TEXAS INSTRUMENTS INCORPORATED	36.45x	12.89x	25.2x	1.95%	260B
KIOXIA HOLDINGS CORPORATION	6.46x	3.33x	4.03x	1.29%	207B
Average	21.86x	14.83x	31.48x	0.6%	890.34B
Weighted average by Cap.	22.75x	13.28x	25.47x	0.57%