Valuation NVIDIA Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-08-25			5-day change	1st Jan Change
3,605.98 ^MXN	+2.29%		-3.69%	+7.05%

02:33pm	Anthropic to lease $45bn in computing capacity from Nscale
02:24pm	Wall Street dips on hot inflation data ahead of Nvidia earnings	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	5,160,183	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	13.16%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	4,990,223	4,789,220	4,539,348
Change	-	-13.62%	218.19%	129.11%	30.63%	10.74%	-4.03%	-5.22%
P/E	58x	111x	51.6x	48.5x	38.3x	22.6x	16.1x	13.3x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	16.5x	9.48x	6.34x
PEG	-	-2x	0x	0x	0.6x	0.2x	0.4x	0.7x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	13x	9x	7.25x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	12.6x	8.35x	6.38x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	18.6x	12.1x	9.25x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	19x	12.6x	9.53x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	23.5x	16.1x	12.4x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	4.25%	6.2%	8.07%
Dividend per Share ²	0.016	0.016	0.016	0.07	0.04	0.7598	1.079	1.197
Rate of return	0.07%	0.08%	0.03%	0.05%	0.02%	0.36%	0.51%	0.56%
EPS ²	0.385	0.174	1.193	2.94	4.9	9.445	13.26	15.96
Distribution rate	4.16%	9.2%	1.34%	2.38%	0.82%	8.04%	8.14%	7.5%
Net sales ¹	26,914	26,974	60,922	130,497	215,938	397,063	573,641	711,985
EBITDA ¹	11,215	5,768	34,480	83,317	140,143	268,811	395,171	490,853
EBIT ¹	12,690	9,040	37,134	86,789	137,300	262,990	380,060	476,107
Net income ¹	9,752	4,368	29,760	72,880	120,067	230,793	316,508	376,466
Net Debt ¹	-10,262	-2,343	-16,275	-43,210	-54,088	-169,960	-370,963	-620,834
Reference price ²	22.32	19.32	61.62	142.62	187.67	213.05	213.05	213.05
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.($)
NVIDIA CORPORATION	22.56x	12.61x	18.56x	0.36%	5,160B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.35x	10.96x	14.86x	1.13%	1,951B
BROADCOM INC.	39.61x	16.24x	23.9x	0.73%	1,697B
MICRON TECHNOLOGY, INC.	12.85x	7.79x	9.42x	0.06%	1,054B
SK HYNIX INC.	4.8x	2.98x	3.59x	0.22%	883B
AMD (ADVANCED MICRO DEVICES)	83.66x	15.15x	56.95x	-.--%	782B
INTEL CORPORATION	-37.92x	7.66x	21.3x	-.--%	460B
ARM HOLDINGS PLC	192.21x	41.92x	85.46x	-.--%	258B
TEXAS INSTRUMENTS INCORPORATED	30.57x	11.1x	20.56x	2.21%	237B
Average	41.19x	14.05x	28.29x	0.52%	1,387B
Weighted average by Cap.	28.03x	12.31x	20.80x	0.49%