investorscraft@gmail.com

Intrinsic Value of NVIDIA Corporation (NVDA)

Previous Close$164.92
Intrinsic Value
Upside potential
Previous Close
$164.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount