Logo
NVDA logo
NVIDIA Corporation
NVDA
106.98 (-0.01%) 0.01
2.61(T)
Information Technology
Semiconductors and Semiconductor Equipment
NVIDIA Corporation a computing infrastructure company provides graphics and compute and networking solutions in the United States Singapore Taiwan China Hong Kong and internationally. The Compute & Networking segment comprises Data Center computing platforms and end-to-end networking platforms including Quantum for InfiniBand and Spectrum for Ethernet; NVIDIA DRIVE automated-driving platform and automotive development agreements; Jetson robotics and other embedded platforms; NVIDIA AI Enterprise and other software; and DGX Cloud software and services. The Graphics segment offers GeForce GPUs for gaming and PCs the GeForce NOW game streaming service and related infrastructure and solutions for gaming platforms; Quadro/NVIDIA RTX GPUs for enterprise workstation graphics; virtual GPU or vGPU software for cloud-based visual and virtual computing; automotive platforms for infotainment systems; and Omniverse software for building and operating industrial AI and digital twin applications. The company’s products are used in gaming professional visualization data center and automotive markets. It sells its products to original equipment manufacturers original device manufacturers system integrators and distributors independent software vendors cloud service providers consumer internet companies add-in board manufacturers distributors automotive manufacturers and tier-1 automotive suppliers and other ecosystem participants. NVIDIA Corporation was incorporated in 1993 and is headquartered in Santa Clara California.
Holdings:
Shares:
Cost basis:

NVIDIA Corporation (NVDA) price target and intrinsic value estimate

NVDA's fair price estimate is $163.0

This valuation is based on a fair P/E of 31.7 and EPS estimates of $5.14

The median analyst price target for NVDA is $175.0.

Analyst price targets range from $130.0 to $220.0

Is NVDA overvalued or undervalued?

NVDA is currently trading at $106.98

NVDA is undervalued by 34% using the pevaluation method.

NVDA is undervalued by 39% compared to median analyst price targets.

Do you agree with this valuation?

Access thousands of companies and create your own custom market model.
Claim your FREE account

Valuation

PEvaluation

Current price
$107
Undervalued
Low
$122
Median
$163
High
$215
Fair P/E
Margin of safety

Analyst valuation

Current price
$107
Undervalued
Low
$130
Median
$175
High
$220
Strong Buy11
Buy47
Hold5
Sell0
Strong Sell0

Discounted cash-flow

N/A
Negative FCF or FCF estimates
TTM FCFFCF est.Growth FCFTerminal FCF
Discount
rate
10%
Terminal
rate
5%
Growth p.
length
5y
Growth p.
rate
10%
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: Very wide
None/narrowMediumWideVery wide

Overview

Market data

Market cap:$2.61(T)
Enterprise value:$2.58(T)
Total Equity:$79.33(B)
Shares outstanding:24.40(B)
Div. yield:0.03%
P/S:20.15
P/E:36.02
P/FCF:42.96
P/B:33.02
EPS:$3.0
FCF per share:$2.5
Dividend per share:$0.0

Income (TTM)

RevenueGrossNet
Revenue$130.50(B)
Gross profit$97.86(B)
EBITDA$83.32(B)
Net income$72.88(B)
Gross margin75.0%
Net margin55.9%

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsCurrent liabilitiesLong term debtOther LT liabilitiesEquity
Total assets$111.60(B)
Total liabilities$32.27(B)
Cash & Short-term inv.$43.21(B)
Long-term debt$8.46(B)
Debt issued$0
Debt repaid$-1.25(B)

Cash flow (TTM)

CFOCFICFF
FCF$60.85(B)
CapEx$-3.24(B)
Dividends paid$-834.00(M)
Stock issued$490.00(M)
Stock repurchased$-40.64(B)
Stock-based comp.$4.74(B)

Per Share Data

x1
Price: $107
Revenue: $5.31 (20.1x | 5.0%) Gross profit: $4.01 (26.7x | 3.7%) Earnings: $2.97 (36.0x | 2.8%)
FCF: $2.49 (43.0x | 2.3%) Stock-based Comp.: $0.19 (551.0x | 0.2%) CapEx.: $0.13 (806.6x | 0.1%) Dividend: $0.03 (3566.0x | 0.0%)
Total Assets: $4.57 (23.4x | 4.3%) Total Liabilities: $1.32 (80.9x | 1.2%) Book Value: $3.24 (33.0x | 3.0%) Cash & ST inv.: $1.77 (60.4x | 1.7%) Debt: $0.35 (308.4x | 0.3%)

Growth Estimates

Revenue

CAGR: 11.0%
FY+1FY+2FY+3FY+4FY+5
FY+1$204.10(B)
FY+2$248.80(B)
FY+3$289.27(B)
FY+4$277.78(B)
FY+5$310.19(B)

Net Income

CAGR: 10.6%
FY+1FY+2FY+3FY+4FY+5
FY+1$111.45(B)
FY+2$139.46(B)
FY+3$154.03(B)
FY+4$147.74(B)
FY+5$166.67(B)

EPS

CAGR: 11.7%
FY+1FY+2FY+3FY+4FY+5
FY+1$4.50
FY+2$5.72
FY+3$6.42
FY+4$6.17
FY+5$7.01

FCF per share

CAGR: 28.4%
FY+1FY+2FY+3
FY+1$4.44
FY+2$5.89
FY+3$7.32

Similar Companies

Historical Financials

Showing limited histrical data. Access 10+ years of financials now! Upgrade
YearlyQuarterly
Income
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
RevenueOperating IncomeNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Stock-based Comp.FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Per share data
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
EPS (Basic)FCF/ShareDividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share
Ratios
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
P/EP/SEV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio
Margins
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
ROICROAROCEROE
Shares outstanding
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Shares (Basic)Shares (Diluted)
Market Cap.
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Market Cap.

Calculators

Future P/E valuation

Projection Years:
Base Revenue:
Revenue Growth Rate (%):
Final Net Margin (%):
Final P/E Ratio:
Discount Rate (%):

Graham formula

Earnings Per Share (EPS):
Expected Growth Rate (%):
Government Bond Rate (%):

Dividend discount model

Annual Dividend ($):
First Stage Length (Years):
First Stage Growth Rate (%):
Second Stage Growth Rate (%):
Discount Rate (%):