NVIDIA Corporation (NVDA) 217.09
Settings for MOS: 18% p.a. and 10 years
MCap: 5231.87 Mrd.
EV: 5248.29 Mrd.
Divi (TTM): 0.24%
P/E (TTM): 27.23
P/B (TTM): 22.9
P/REV (TTM): 17.33
P/FCF (TTM): 41.3
Cash/Sh.: 4.1
LT-Dept/FCF (< 3): 0.3
LT-Dept/Sh.: 1.55
ST-Dept/Sh.: 0.06
Fair-Price (R1):
MOS (R1): %
DCF-Value: 235.33
Currency: USD
Report: 2026-01-25
EPS:
EPS-Growth (%):
Future P/E:
| 10y | 5y | 3y | 1y |
|---|
| ROIC average % | 38.2 | 52.2 | 66 | 60 |
|---|
| BPS ygrowth % | 40.9 | 56.9 | 93.6 | 100 |
|---|
| EPS ygrowth % | 66.6 | 93.9 | 201.4 | 66 |
|---|
| RPS ygrowth % | 44.1 | 67.1 | 101.7 | 66.9 |
|---|
| FCFPS ygrowth % | 54.9 | 83.7 | 198 | 60.1 |
|---|
| OCFPS ygrowth % | 55.8 | 77.4 | 163.8 | 61.7 |
|---|
| Dividend ygrowth % | 16.4 | 19.8 | 34.8 | 16.8 |
|---|
| SharesOut ygrowth% | 1.2 | -0.3 | -0.7 | -0.8 |
|---|
| Ebitda average % | 46.95 | 58.24 | 70.2 | 77.5 |
|---|
| TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|
| ROIC % | 60 | 63 | 75 | 51 | 12 | 25 | 17 | 17 | 32 | 30 | 19 | 10 |
|---|
| BPS | 9.47 | 6.46 | 3.23 | 1.74 | 0.89 | 1.07 | 0.68 | 0.5 | 0.38 | 0.31 | 0.27 | 0.21 |
|---|
| EPS | 7.97 | 4.93 | 2.97 | 1.21 | 0.18 | 0.39 | 0.18 | 0.11 | 0.17 | 0.13 | 0.08 | 0.03 |
|---|
| RPS | 12.52 | 8.86 | 5.31 | 2.47 | 1.08 | 1.08 | 0.68 | 0.45 | 0.48 | 0.41 | 0.32 | 0.23 |
|---|
| FCFPS | 5.25 | 3.97 | 2.48 | 1.09 | 0.15 | 0.33 | 0.19 | 0.18 | 0.13 | 0.12 | 0.07 | 0.05 |
|---|
| OCFPS | 5.55 | 4.22 | 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) | 24100 | 24359 | 24555 | 24690 | 24870 | 24960 | 24680 | 24360 | 24320 | 23960 | 21640 | 21720 |
|---|
| EbitdaMarge % | 77.5 | 67 | 66.1 | 58.3 | 22.3 | 42.1 | 33.9 | 31 | 36.1 | 35.2 | 31 | 19.8 |
|---|
| 2026-07-26 Q2 | 2026-04-26 Q1 | 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 |
|---|
| RPS | 3.98 | 3.36 | 2.8 | 2.34 | 1.92 | 1.8 | 1.61 | 1.43 | 1.22 | 1.06 | 0.9 | 0.73 |
|---|
| EPS | 2.47 | 2.4 | 1.77 | 1.31 | 1.08 | 0.77 | 0.9 | 0.79 | 0.68 | 0.6 | 0.5 | 0.37 |
|---|
| BPS | 9.47 | 8.05 | 6.47 | 4.89 | 4.11 | 3.43 | 3.24 | 2.69 | 2.37 | 2 | 1.74 | 1.35 |
|---|
| FCFPS | 0.88 | 2 | 1.44 | 0.91 | 0.55 | 1.07 | 0.64 | 0.69 | 0.55 | 0.61 | 0.46 | 0.29 |
|---|
| OCFPS | 1 | 2.07 | 1.49 | 0.98 | 0.63 | 1.12 | 0.68 | 0.72 | 0.59 | 0.62 | 0.47 | 0.3 |
|---|
| CashPS | 4.11 | 3.32 | 2.57 | 2.49 | 2.33 | 2.2 | 1.76 | 1.57 | 1.42 | 1.28 | 1.05 | 0.74 |
|---|
| totalDeptPS | 1.61 | 0.53 | 0.47 | 0.44 | 0.43 | 0.42 | 0.42 | 0.42 | 0.41 | 0.46 | 0.45 | 0.45 |
|---|
| CapexPS | 0.11 | 0.07 | 0.05 | 0.07 | 0.08 | 0.05 | 0.04 | 0.03 | 0.04 | 0.01 | 0.01 | 0.01 |
|---|