TechnologySemiconductorsUnited States

NVDA.US · NVIDIA Corporation

NMS · US · USD

Latest price211.03 USD

30D-7.56%

Vs. base value+351%

Research summary

NVDA.US latest organized financial period shows revenue grew +0% YoY and net income grew +0% YoY. Current price is about 211 USD, while the model base case is about 46.75 USD; the current price sits +351% versus the base case. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

10 records

Revenue216B USD

Net income120B USD

Free cash flow97B USD

Operating cash flow103B USD

Revenue

Total revenue recognized in each fiscal year.

Price trend

Price date: 2026/04/28 · Updated: 2026/04/29 07:22

Adjusted close trend. Current price sample covers: 2026/03/09 - 2026/04/28.

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price211.03 USD

Base value46.75 USD

Vs. base+351%

Price date2026/04/28

48.54 USD46.75 USD53.27 USD

+351%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

53.81 USD50.22 USD63.27 USD

+320%

50.22 USDCurrent price is 320.2% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 50.22 USD
Current price: 211.03 USD
Estimated shares: 24,503,469,388
Discount rate: 8.5%
Bear value: 53.81 USD
Base value: 50.22 USD
Bull value: 63.27 USD
Base FCF/share：3.95
Base growth：-2.0%
WACC：8.5%
Terminal growth：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

63.21 USD63.21 USD68.29 USD

+234%

63.21 USDCurrent price is 233.9% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 63.21 USD
Current price: 211.03 USD
Estimated shares: 24,503,469,388
Discount rate: 8.5%
Bear value: 63.21 USD
Base value: 63.21 USD
Bull value: 68.29 USD
Average net income over the last 3 years proxies owner earnings
Base growth：0.0%
WACC：8.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth16.6%

Current price implies roughly 16.6% annualized FCF growth.

16.6%Current price implies roughly 16.6% annualized FCF growth.

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 16.6%
Current price: 211.03 USD
Estimated shares: 24,503,469,388
Discount rate: 8.5%
Base FCF/share：3.95
WACC：8.5%
Terminal growth：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

43.27 USD43.27 USD43.27 USD

+388%

43.27 USDCurrent price is 387.7% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 43.27 USD
Current price: 211.03 USD
Estimated shares: 24,503,469,388
Discount rate: 8.5%
Base value: 43.27 USD
Average operating income over the last 3 years
Effective tax rate is estimated at 21%
WACC：8.5%

Updated: 2026/04/29 07:22

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 10

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2026/01/30	Annual	216B USD	120B USD	97B USD	4.9
2026/01/24	Annual	216B USD	120B USD	103B USD	4.9
2025/01/30	Annual	130B USD	73B USD	61B USD	2.94
2025/01/25	Annual	130B USD	73B USD	64B USD	2.94
2024/01/30	Annual	61B USD	30B USD	27B USD	1.19

Ad placement

NVDA.US · NVIDIA Corporation

Research summary

Key financial trend

Price trend

Valuation model range

DCF

Owner Earnings

Reverse DCF

Earnings Power Value

Quarterly and annual financial table

Related stocks