Valuation NVIDIA Corporation

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-05-08 EDT			5-day change	1st Jan Change
215.20 ^USD	+1.75%		+8.44%	+15.39%

05-09	Thailand's SiamAI denies exporting US AI servers to China	RE
05-08	Nasdaq, S&P 500 Hit New Highs, Log Sixth Consecutive Weekly Gains	MT

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	5,228,499	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	14.66%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	5,048,208	4,854,759	4,605,851
Change	-	-13.62%	218.19%	129.11%	30.63%	12.03%	-3.83%	-5.13%
P/E ratio	58x	111x	51.6x	48.5x	38.3x	26.4x	19.8x	16.4x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	16.7x	10x	6.93x
PEG	-	-2x	0x	0x	0.6x	0.4x	0.6x	0.8x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	14.1x	10.8x	8.99x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	13.6x	9.99x	7.92x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	20.1x	14.9x	11.7x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	20.9x	15.1x	12.3x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	27.6x	20.5x	15.7x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	3.62%	4.88%	6.36%
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	8.153	10.85	13.1
Distribution rate	4.16%	9.2%	1.34%	2.38%	0.82%	0.5%	0.38%	0.34%
Net sales ¹	26,914	26,974	60,922	130,497	215,938	370,912	485,835	581,405
EBITDA ¹	11,215	5,768	34,480	83,317	140,143	251,181	325,211	394,462
EBIT ¹	12,690	9,040	37,134	86,789	137,300	241,137	320,543	375,384
Net income ¹	9,752	4,368	29,760	72,880	120,067	201,879	261,490	306,143
Net Debt ¹	-10,262	-2,343	-16,275	-43,210	-54,088	-180,292	-373,740	-622,648
Reference price ²	22.32	19.32	61.62	142.62	187.67	215.20	215.20	215.20
Nbr of stocks (in thousands)	25,000,000	24,610,000	24,700,000	24,490,000	24,299,000	24,296,000	-	-
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	26.4x	13.61x	20.1x	0.02%	5,228B
BROADCOM INC.	48.5x	19.74x	28.87x	0.6%	2,036B
SK HYNIX INC.	5.78x	3.15x	3.9x	0.27%	810B
MICRON TECHNOLOGY, INC.	12.91x	7.44x	9.13x	0.07%	842B
AMD (ADVANCED MICRO DEVICES)	84.35x	14.8x	57.32x	-.--%	742B
INTEL CORPORATION	-413.67x	11.03x	32.98x	-.--%	628B
TEXAS INSTRUMENTS INCORPORATED	37.5x	12.84x	24.66x	2%	262B
ARM HOLDINGS PLC	231.6x	45.54x	96.16x	-.--%	227B
QUALCOMM, INC.	17.35x	5.57x	15.72x	1.65%	231B
ANALOG DEVICES, INC.	49.11x	14.78x	24.33x	1.03%	203B
Average	9.98x	14.85x	31.32x	0.57%	1,121B
Weighted average by Cap.	11.74x	13.92x	24.52x	0.24%