Valuation NVIDIA Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
26.00 ^THB	-0.95%		+0.97%	+10.17%

04:00am	Foxconn second-quarter revenue jumps, company cautions on geopolitics	RE
03:38am	Foxconn second-quarter revenue jumps 40% y/y	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	4,718,885	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	3.48%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	4,558,981	4,381,242	4,139,241
Change	-	-13.62%	218.19%	129.11%	30.63%	1.17%	-3.9%	-5.52%
P/E	58x	111x	51.6x	48.5x	38.3x	20.7x	15x	12.4x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	15.4x	8.88x	5.93x
PEG	-	-2x	0x	0x	0.6x	0.2x	0.4x	0.6x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	12x	8.51x	6.93x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	11.6x	7.9x	6.08x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	17.2x	11.5x	8.67x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	17.6x	12x	9.19x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	21.4x	15.6x	11.5x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	4.68%	6.39%	8.66%
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%	0.39%	0.55%	0.61%
EPS ²	0.385	0.174	1.193	2.94	4.9	9.42	12.98	15.74
Distribution rate	4.16%	9.2%	1.34%	2.38%	0.82%	8.07%	8.2%	7.6%
Net sales ¹	26,914	26,974	60,922	130,497	215,938	392,639	554,435	681,143
EBITDA ¹	11,215	5,768	34,480	83,317	140,143	264,777	379,463	477,315
EBIT ¹	12,690	9,040	37,134	86,789	137,300	259,184	364,447	450,370
Net income ¹	9,752	4,368	29,760	72,880	120,067	228,512	307,377	367,983
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	194.83	194.83	194.83
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)	24.63x	11.67x	15.82x	1.03%	1,984B
BROADCOM INC.	39.73x	16.4x	24.15x	0.73%	1,715B
SK HYNIX INC.	7.57x	4.39x	5.29x	0.23%	1,122B
MICRON TECHNOLOGY, INC.	13.41x	8.17x	9.89x	0.05%	1,102B
AMD (ADVANCED MICRO DEVICES)	96.39x	16.81x	62.99x	-.--%	844B
INTEL CORPORATION	-335.86x	10.63x	31.64x	-.--%	605B
ARM HOLDINGS PLC	260.28x	55.69x	117.9x	-.--%	337B
KIOXIA HOLDINGS CORPORATION	8.48x	4.43x	5.39x	1.15%	283B
TEXAS INSTRUMENTS INCORPORATED	38.15x	13.06x	25.05x	1.96%	267B
Average	16.98x	15.69x	33.12x	0.57%	917.57B
Weighted average by Cap.	14.38x	13.24x	25.41x	0.54%