Previous Close | $164.92 |
Intrinsic Value | $7,972.99 |
Upside potential | +4,734% |
Data is not available at this time.
NVIDIA Corporation is a dominant force in the semiconductor industry, specializing in graphics processing units (GPUs) and accelerated computing solutions. The company operates across three primary segments: Data Center, Gaming, and Professional Visualization, with its Data Center segment driving significant growth due to demand for AI and machine learning workloads. NVIDIA’s GPUs are critical for high-performance computing, gaming, and autonomous vehicles, positioning it as a leader in parallel processing and AI-driven technologies. The company’s CUDA platform and proprietary software stack further solidify its competitive moat, enabling deep integration with developers and enterprises. NVIDIA’s market position is reinforced by strategic partnerships with cloud providers, automakers, and research institutions, ensuring sustained demand for its cutting-edge hardware and software solutions. Its ability to innovate and scale across diverse industries underscores its resilience and long-term growth potential in a rapidly evolving tech landscape.
NVIDIA reported robust revenue of $130.5 billion for FY2025, reflecting strong demand across its Data Center and Gaming segments. Net income reached $72.9 billion, with diluted EPS at $2.94, highlighting exceptional profitability. Operating cash flow stood at $64.1 billion, demonstrating efficient cash generation, while capital expenditures of $3.2 billion indicate disciplined reinvestment. The company’s margins benefit from its premium pricing power and scalable manufacturing partnerships.
NVIDIA’s earnings power is underscored by its high-margin GPU sales and recurring revenue from software and services. The company’s capital efficiency is evident in its ability to generate substantial free cash flow, which supports R&D and strategic acquisitions. Its return on invested capital remains industry-leading, driven by technological differentiation and operational leverage across its diversified product portfolio.
NVIDIA maintains a strong balance sheet with $8.6 billion in cash and equivalents and $10.3 billion in total debt, reflecting a conservative leverage profile. The company’s liquidity position is robust, supported by consistent cash flow generation. Its financial health is further reinforced by manageable debt levels and ample capacity for strategic investments or shareholder returns.
NVIDIA’s growth is fueled by secular trends in AI, data centers, and gaming, with its Data Center segment outpacing other divisions. The company’s dividend policy remains modest, with a $0.03 per share payout, prioritizing reinvestment for growth. Share buybacks and strategic M&A are likely to complement its capital allocation strategy, aligning with long-term value creation.
NVIDIA’s valuation reflects its leadership in AI and high-performance computing, with market expectations centered on sustained growth in Data Center and automotive applications. The stock trades at a premium, justified by its technological edge and expanding TAM. Investor sentiment remains bullish, driven by NVIDIA’s ability to capitalize on emerging opportunities in generative AI and accelerated computing.
NVIDIA’s strategic advantages include its proprietary architecture, deep developer ecosystem, and first-mover status in AI hardware. The outlook remains positive, with growth opportunities in AI inference, edge computing, and autonomous driving. Risks include cyclical demand in gaming and geopolitical supply chain constraints, but NVIDIA’s innovation pipeline and market leadership position it for long-term success.
10-K filing, investor presentations
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |