Valuation NVIDIA Corporation

Stocks

Market Closed - Nasdaq 16:00:00 2026-10-09 EDT			5-day change	1st Jan Change
229.28 ^USD	-0.52%		-2.00%	+22.94%

10-10	Nvidia in talks to invest further in Reflection AI or buy it, FT reports	RE
10-10	Nvidia in talks to buy Reflection AI or deepen its investment, FT reports	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	5,536,424	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	21.41%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	5,395,399	5,215,839	4,949,783
Change	-	-13.62%	218.19%	129.11%	30.63%	19.74%	-3.33%	-5.1%
P/E	58x	111x	51.6x	48.5x	38.3x	22.9x	14.5x	11.2x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	18.5x	10.2x	6.18x
PEG	-	-2x	0x	0x	0.6x	0x	0.3x	0.4x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	13.4x	8x	6.13x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	13.1x	7.54x	5.48x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	19.8x	11.4x	8.5x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	20.1x	11.4x	8.21x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	28.4x	16x	11x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	3.53%	6.27%	9.13%
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%	0.53%
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	229.28	229.28	229.28
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	22.93x	13.11x	19.76x	0.33%	5,536B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.65x	11.64x	15.75x	1.06%	2,069B
BROADCOM INC.	39.09x	16.52x	24.26x	0.72%	1,726B
MICRON TECHNOLOGY, INC.	14.01x	8.58x	10.32x	0.05%	1,162B
AMD (ADVANCED MICRO DEVICES)	106.16x	19.25x	73.06x	-.--%	993B
SK HYNIX INC.	4.74x	3.04x	3.67x	0.21%	913B
INTEL CORPORATION	-45.24x	9.06x	25.22x	-.--%	550B
ARM HOLDINGS PLC	212.29x	46.21x	94.26x	-.--%	284B
TEXAS INSTRUMENTS INCORPORATED	33.38x	12.09x	22.39x	2.02%	259B
Average	45.67x	15.50x	32.08x	0.49%	1,499B
Weighted average by Cap.	30.64x	13.21x	23.59x	0.45%