Valuation NVIDIA Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 16:08:00 2026-08-13 EDT			5-day change	1st Jan Change
24.38 ^BRL	+1.16%		+4.41%	+15.00%

08-13	AMD targets up to $5bn in the bond market
08-13	Top Midday Stories: Accelerant to be Taken Private by Thoma Bravo in $4 Billion Deal; Cisco Shares Fall Despite Strong Earnings, Guidance	MT

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	5,427,577	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	19.02%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	5,267,674	5,089,935	4,847,933
Change	-	-13.62%	218.19%	129.11%	30.63%	16.9%	-3.37%	-4.75%
P/E	58x	111x	51.6x	48.5x	38.3x	23.9x	17.3x	14.2x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	17.8x	10.3x	6.86x
PEG	-	-2x	0x	0x	0.6x	0.3x	0.5x	0.7x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	13.8x	9.67x	7.86x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	13.4x	9.06x	7.02x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	19.8x	13.2x	9.94x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	20.2x	13.7x	10.6x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	24.7x	17.7x	13.2x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	4.04%	5.65%	7.56%
Dividend per Share ²	0.016	0.016	0.016	0.07	0.04	0.7598	1.072	1.217
Rate of return	0.07%	0.08%	0.03%	0.05%	0.02%	0.34%	0.48%	0.54%
EPS ²	0.385	0.174	1.193	2.94	4.9	9.443	13.03	15.82
Distribution rate	4.16%	9.2%	1.34%	2.38%	0.82%	8.05%	8.22%	7.69%
Net sales ¹	26,914	26,974	60,922	130,497	215,938	393,881	561,556	690,149
EBITDA ¹	11,215	5,768	34,480	83,317	140,143	265,954	384,304	487,866
EBIT ¹	12,690	9,040	37,134	86,789	137,300	260,564	371,174	458,898
Net income ¹	9,752	4,368	29,760	72,880	120,067	229,644	311,431	375,192
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	225.30	225.30	225.30
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NVIDIA CORPORATION	23.7x	13.37x	19.81x	0.34%	5,428B
BROADCOM INC.	46.2x	18.9x	27.82x	0.63%	1,979B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.55x	11.05x	14.96x	1.12%	1,942B
MICRON TECHNOLOGY, INC.	12.55x	7.6x	9.19x	0.06%	1,029B
AMD (ADVANCED MICRO DEVICES)	84.45x	15.28x	57.4x	-.--%	788B
SK HYNIX INC.	4.28x	2.61x	3.15x	0.25%	774B
INTEL CORPORATION	-43.87x	8.78x	24.5x	-.--%	530B
ARM HOLDINGS PLC	215.45x	47.31x	96.37x	-.--%	290B
TEXAS INSTRUMENTS INCORPORATED	32.54x	11.8x	21.88x	2.08%	253B
Average	44.21x	15.19x	30.56x	0.5%	1,446B
Weighted average by Cap.	30.29x	13.43x	22.69x	0.46%