NVIDIA Corporation (NVDA) 182.085
Settings for MOS: 18% p.a. and 10 years
MCap: 4425.58 Mrd.
EV: 4426.38 Mrd.
Divi (TTM): 0.02%
P/E (TTM): 36.86
P/B (TTM): 28.1
P/REV (TTM): 20.49
P/FCF (TTM): 45.8
Cash/Sh.: 2.6
LT-Dept/FCF (< 3): 0.1
LT-Dept/Sh.: 0.41
ST-Dept/Sh.: 0.06
Fair-Price (R1):
MOS (R1): %
DCF-Value: 248.86
Currency: USD
Report: 2026-01-25
EPS:
EPS-Growth (%):
Future P/E:
| 10y | 5y | 3y | 1y |
|---|
| ROIC average % | 38.5 | 52.8 | 67 | 63 |
|---|
| BPS ygrowth % | 40.9 | 56.9 | 93.7 | 100.3 |
|---|
| EPS ygrowth % | 66.6 | 94 | 201.6 | 66.3 |
|---|
| RPS ygrowth % | 44.1 | 67.2 | 101.8 | 67.2 |
|---|
| FCFPS ygrowth % | 54.9 | 83.7 | 198.3 | 60.5 |
|---|
| OCFPS ygrowth % | 55.9 | 77.5 | 164 | 62.1 |
|---|
| Dividend ygrowth % | 16.4 | 19.8 | 34.8 | 16.8 |
|---|
| SharesOut ygrowth% | 1.1 | -0.3 | -0.8 | -1 |
|---|
| Ebitda average % | 45.9 | 56.14 | 66.7 | 67 |
|---|
| TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|
| ROIC % | 63 | 63 | 75 | 51 | 12 | 25 | 17 | 17 | 32 | 30 | 19 | 10 |
|---|
| BPS | 6.47 | 6.47 | 3.23 | 1.74 | 0.89 | 1.07 | 0.68 | 0.5 | 0.38 | 0.31 | 0.27 | 0.21 |
|---|
| EPS | 4.94 | 4.94 | 2.97 | 1.21 | 0.18 | 0.39 | 0.18 | 0.11 | 0.17 | 0.13 | 0.08 | 0.03 |
|---|
| RPS | 8.88 | 8.88 | 5.31 | 2.47 | 1.08 | 1.08 | 0.68 | 0.45 | 0.48 | 0.41 | 0.32 | 0.23 |
|---|
| FCFPS | 3.98 | 3.98 | 2.48 | 1.09 | 0.15 | 0.33 | 0.19 | 0.18 | 0.13 | 0.12 | 0.07 | 0.05 |
|---|
| OCFPS | 4.23 | 4.23 | 2.61 | 1.14 | 0.23 | 0.36 | 0.24 | 0.2 | 0.15 | 0.15 | 0.08 | 0.05 |
|---|
| Divi (Mio) | 0 | 974 | 834 | 395 | 398 | 399 | 395 | 390 | 371 | 341 | 261 | 213 |
|---|
| SharesOut (Mio) | 24305 | 24304 | 24555 | 24690 | 24870 | 24960 | 24680 | 24360 | 24320 | 23960 | 21640 | 21720 |
|---|
| EbitdaMarge % | 67 | 67 | 66.1 | 58.3 | 22.3 | 42.1 | 33.9 | 31 | 36.1 | 35.2 | 31 | 19.8 |
|---|
| 2026-01-25 Q4 | 2025-10-26 Q3 | 2025-07-27 Q2 | 2025-04-27 Q1 | 2025-01-26 Q4 | 2024-10-27 Q3 | 2024-07-28 Q2 | 2024-04-28 Q1 | 2024-01-28 Q4 | 2023-10-29 Q3 | 2023-07-30 Q2 | 2023-04-30 Q1 |
|---|
| RPS | 2.8 | 2.34 | 1.92 | 1.8 | 1.61 | 1.43 | 1.22 | 1.06 | 0.9 | 0.73 | 0.55 | 0.29 |
|---|
| EPS | 1.77 | 1.31 | 1.08 | 0.77 | 0.9 | 0.79 | 0.68 | 0.6 | 0.5 | 0.37 | 0.25 | 0.08 |
|---|
| BPS | 6.47 | 4.89 | 4.11 | 3.43 | 3.24 | 2.69 | 2.37 | 2 | 1.74 | 1.35 | 1.11 | 0.99 |
|---|
| FCFPS | 1.44 | 0.91 | 0.55 | 1.07 | 0.64 | 0.69 | 0.55 | 0.61 | 0.46 | 0.29 | 0.25 | 0.11 |
|---|
| OCFPS | 1.49 | 0.98 | 0.63 | 1.12 | 0.68 | 0.72 | 0.59 | 0.62 | 0.47 | 0.3 | 0.26 | 0.12 |
|---|
| CashPS | 2.57 | 2.49 | 2.33 | 2.2 | 1.76 | 1.57 | 1.42 | 1.28 | 1.05 | 0.74 | 0.65 | 0.62 |
|---|
| totalDeptPS | 0.47 | 0.44 | 0.43 | 0.42 | 0.42 | 0.42 | 0.41 | 0.46 | 0.45 | 0.45 | 0.44 | 0.49 |
|---|
| CapexPS | 0.05 | 0.07 | 0.08 | 0.05 | 0.04 | 0.03 | 0.04 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|