Valuation NVIDIA Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-08			5-day change	1st Jan Change
32.00 ^THB	-0.78%		+4.07%	+35.59%

07:13pm	Trump Disclosed 517 Securities Transactions in August, Including Up to $25 Million Meta Purchase	MT
06:08pm	Nvidia-backed Firmus scraps $5 billion Australian IPO on weak demand	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	5,565,401	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	22.04%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	5,424,375	5,244,815	4,978,759
Change	-	-13.62%	218.19%	129.11%	30.63%	20.38%	-3.31%	-5.07%
P/E	58x	111x	51.6x	48.5x	38.3x	23x	14.6x	11.2x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	18.6x	10.2x	6.22x
PEG	-	-2x	0x	0x	0.6x	0x	0.3x	0.4x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	13.5x	8.04x	6.16x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	13.2x	7.58x	5.51x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	19.9x	11.5x	8.55x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	20.2x	11.5x	8.25x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	28.5x	16.1x	11x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	3.51%	6.23%	9.07%
Dividend per Share ²	0.016	0.016	0.016	0.07	0.04	0.7582	1.089	1.205
Rate of return	0.07%	0.08%	0.03%	0.05%	0.02%	0.33%	0.47%	0.52%
EPS ²	0.385	0.174	1.193	2.94	4.9	9.999	15.78	20.52
Distribution rate	4.16%	9.2%	1.34%	2.38%	0.82%	7.58%	6.9%	5.87%
Net sales ¹	26,914	26,974	60,922	130,497	215,938	411,653	692,206	903,185
EBITDA ¹	11,215	5,768	34,480	83,317	140,143	272,980	457,613	582,188
EBIT ¹	12,690	9,040	37,134	86,789	137,300	268,862	456,672	603,137
Net income ¹	9,752	4,368	29,760	72,880	120,067	243,611	380,674	487,897
Net Debt ¹	-10,262	-2,343	-16,275	-43,210	-54,088	-141,026	-320,586	-586,642
Reference price ²	22.32	19.32	61.62	142.62	187.67	230.48	230.48	230.48
Nbr of stocks (in thousands)	25,000,000	24,610,000	24,700,000	24,490,000	24,299,000	24,147,000	-	-
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.($)
NVIDIA CORPORATION	23.75x	13.59x	20.49x	0.32%	5,734B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.98x	11.81x	15.97x	1.04%	2,103B
BROADCOM INC.	40.71x	17.19x	25.25x	0.69%	1,797B
MICRON TECHNOLOGY, INC.	14.81x	9.09x	10.94x	0.05%	1,229B
AMD (ADVANCED MICRO DEVICES)	112.76x	20.46x	77.66x	-.--%	1,054B
SK HYNIX INC.	4.88x	3.15x	3.8x	0.21%	937B
INTEL CORPORATION	-48.87x	9.76x	27.17x	-.--%	594B
ARM HOLDINGS PLC	234.68x	51.16x	104.36x	-.--%	314B
Average	50.84x	17.03x	35.71x	0.29%	1,721B
Weighted average by Cap.	32.42x	13.89x	25.02x	0.4%