FMP

FMP

Enter

NVDA - NVIDIA Corporation

photo-url-https://images.financialmodelingprep.com/symbol/NVDA.png

NVIDIA Corporation

NVDA

NASDAQ

NVIDIA Corporation provides graphics, and compute and networking solutions in the United States, Taiwan, China, and internationally. The company's 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; vGPU software for cloud-based visual and virtual computing; automotive platforms for infotainment systems; and Omniverse software for building 3D designs and virtual worlds. Its Compute & Networking segment provides Data Center platforms and systems for AI, HPC, and accelerated computing; Mellanox networking and interconnect solutions; automotive AI Cockpit, autonomous driving development agreements, and autonomous vehicle solutions; cryptocurrency mining processors; Jetson for robotics and other embedded platforms; and NVIDIA AI Enterprise and other software. The company's products are used in gaming, professional visualization, datacenter, and automotive markets. NVIDIA Corporation sells its products to original equipment manufacturers, original device manufacturers, system builders, add-in board manufacturers, retailers/distributors, independent software vendors, Internet and cloud service providers, automotive manufacturers and tier-1 automotive suppliers, mapping companies, start-ups, and other ecosystem participants. It has a strategic collaboration with Kroger Co. NVIDIA Corporation was incorporated in 1993 and is headquartered in Santa Clara, California.

103.49 USD

-8.71 (-8.42%)

Operating Data

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Revenue

16.68B

26.91B

26.97B

60.92B

130.5B

215.85B

357.03B

590.55B

976.81B

1.62T

Revenue %

-

61.4

0.22

125.85

114.2

65.41

65.41

65.41

65.41

Ebitda

5.69B

11.35B

5.99B

35.58B

86.14B

96.23B

159.17B

263.28B

435.49B

720.33B

Ebitda %

34.13

42.18

22.2

58.41

66.01

44.58

44.58

44.58

44.58

Ebit

4.59B

10.18B

4.44B

34.08B

84.27B

87.35B

144.48B

238.98B

395.3B

653.84B

Ebit %

27.54

37.81

16.47

55.93

64.58

40.47

40.47

40.47

40.47

Depreciation

1.1B

1.17B

1.54B

1.51B

1.86B

8.88B

14.69B

24.3B

40.19B

66.48B

Depreciation %

6.58

4.36

5.72

2.48

1.43

4.11

4.11

4.11

4.11

Balance Sheet

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Total Cash

11.56B

21.21B

13.3B

25.98B

43.21B

117.93B

195.07B

322.66B

533.7B

882.78B

Total Cash %

69.33

78.8

49.29

42.65

33.11

54.64

54.64

54.64

54.64

Receivables

2.43B

4.65B

3.83B

10B

23.07B

34.59B

57.21B

94.63B

156.52B

258.9B

Receivables %

14.57

17.28

14.19

16.41

17.67

16.02

16.02

16.02

16.02

Inventories

1.83B

2.6B

5.16B

5.28B

10.08B

24.24B

40.09B

66.32B

109.7B

181.44B

Inventories %

10.95

9.68

19.13

8.67

7.72

11.23

11.23

11.23

11.23

Payable

1.15B

1.78B

1.19B

2.7B

6.31B

11.74B

19.43B

32.13B

53.15B

87.91B

Payable %

6.89

6.62

4.42

4.43

4.84

5.44

5.44

5.44

5.44

Cap Ex

-1.13B

-976M

-1.83B

-1.07B

-3.24B

-9.25B

-15.3B

-25.3B

-41.85B

-69.22B

Cap Ex %

-6.76

-3.63

-6.8

-1.75

-2.48

-4.28

-4.28

-4.28

-4.28

Weighted Average Cost Of Capital

Price

103.49

Beta

Diluted Shares Outstanding

24.8B

Costof Debt

3.98

Tax Rate

After Tax Cost Of Debt

3.45

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

10.27B

Total Equity

2.57T

Total Capital

2.58T

Debt Weighting

0.4

Equity Weighting

99.6

Wacc

13.18

Build Up Free Cash Flow

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Revenue

16.68B

26.91B

26.97B

60.92B

130.5B

215.85B

357.03B

590.55B

976.81B

1.62T

Ebitda

5.69B

11.35B

5.99B

35.58B

86.14B

96.23B

159.17B

263.28B

435.49B

720.33B

Ebit

4.59B

10.18B

4.44B

34.08B

84.27B

87.35B

144.48B

238.98B

395.3B

653.84B

Tax Rate

13.26

13.26

13.26

13.26

13.26

13.26

13.26

13.26

13.26

13.26

Ebiat

4.51B

9.98B

4.64B

29.99B

73.09B

82.3B

136.13B

225.17B

372.44B

616.04B

Depreciation

1.1B

1.17B

1.54B

1.51B

1.86B

8.88B

14.69B

24.3B

40.19B

66.48B

Receivables

2.43B

4.65B

3.83B

10B

23.07B

34.59B

57.21B

94.63B

156.52B

258.9B

Inventories

1.83B

2.6B

5.16B

5.28B

10.08B

24.24B

40.09B

66.32B

109.7B

181.44B

Payable

1.15B

1.78B

1.19B

2.7B

6.31B

11.74B

19.43B

32.13B

53.15B

87.91B

Cap Ex

-1.13B

-976M

-1.83B

-1.07B

-3.24B

-9.25B

-15.3B

-25.3B

-41.85B

-69.22B

Ufcf

1.38B

7.82B

2.03B

25.64B

57.47B

61.69B

104.73B

173.23B

286.53B

473.94B

Wacc

13.18

13.18

13.18

13.18

13.18

Pv Ufcf

54.5B

81.76B

119.48B

174.62B

255.2B

Sum Pv Ufcf

685.47B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

13.18

Free Cash Flow T1

492.9B

Terminal Value

5.37T

Present Terminal Value

2.89T

Intrinsic Value

Enterprise Value

3.57T

Net Debt

1.68B

Equity Value

3.57T

Diluted Shares Outstanding

24.8B

Equity Value Per Share

144.05

Projected DCF

144.05 0.282%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep