investorscraft@gmail.com

Intrinsic ValueNVIDIA Corporation (NVD.DE)

Previous Close161.98
Intrinsic Value
Upside potential
Previous Close
161.98

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 global leader in the semiconductor industry, specializing in graphics processing units (GPUs), accelerated computing, and networking solutions. The company operates through two primary segments: Graphics, which includes gaming GPUs, professional visualization, and automotive platforms, and Compute & Networking, focusing on data center solutions, AI, and autonomous driving technologies. NVIDIA’s products cater to diverse markets, including gaming, data centers, professional visualization, and automotive, leveraging its technological prowess to maintain a dominant position in high-performance computing and AI-driven applications. NVIDIA’s market position is reinforced by its strategic collaborations, such as its partnership with Kroger Co., and its ability to innovate across multiple verticals. The company’s Omniverse platform and AI Enterprise software further solidify its role as a key enabler of digital transformation and virtual computing. With a strong ecosystem of OEMs, cloud providers, and automotive partners, NVIDIA is well-positioned to capitalize on the growing demand for AI, machine learning, and advanced graphics solutions.

Revenue Profitability And Efficiency

NVIDIA reported revenue of €130.5 billion for FY 2025, with net income reaching €72.9 billion, reflecting robust profitability. The company’s diluted EPS stood at €2.94, supported by strong operating cash flow of €64.1 billion. Capital expenditures were modest at €3.2 billion, indicating efficient allocation of resources. These metrics underscore NVIDIA’s ability to convert technological leadership into substantial financial performance.

Earnings Power And Capital Efficiency

NVIDIA’s earnings power is evident in its high net income margin, driven by premium pricing and scalable solutions. The company’s capital efficiency is highlighted by its ability to generate significant operating cash flow relative to capital expenditures. This efficiency enables continued investment in R&D and strategic acquisitions, further strengthening its competitive edge.

Balance Sheet And Financial Health

NVIDIA maintains a solid balance sheet with €8.6 billion in cash and equivalents and total debt of €10.3 billion. The company’s strong liquidity position and manageable debt levels provide flexibility for growth initiatives and shareholder returns. Its financial health is further supported by consistent cash flow generation and prudent capital management.

Growth Trends And Dividend Policy

NVIDIA has demonstrated strong growth trends, driven by demand for AI and data center solutions. The company offers a modest dividend of €0.03777 per share, reflecting a focus on reinvesting profits into high-growth opportunities. This approach aligns with its strategy to maintain leadership in emerging technologies while providing some return to shareholders.

Valuation And Market Expectations

With a market capitalization of €2.8 trillion, NVIDIA trades at a premium, reflecting high growth expectations. The company’s beta of 2.114 indicates significant volatility, typical of high-growth tech stocks. Investors likely price in continued dominance in AI and data center markets, though macroeconomic and competitive risks remain.

Strategic Advantages And Outlook

NVIDIA’s strategic advantages include its technological leadership, strong ecosystem, and diversified revenue streams. The outlook remains positive, with AI, autonomous driving, and data center growth driving long-term demand. However, execution risks and market competition could pose challenges. NVIDIA’s ability to innovate and scale will be critical to sustaining its market position.

Sources

Company filings, market data

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