NVDA
NVIDIA Corporation · Technology · Semiconductors
Intrinsic Value
$244.26
Last Close
$211.80
Disc / Prem
-13.29%
Market Cap
$5.1T
Y1–5 Growth
25.0%
P/E
43.2
Auto-pulled assumptions
- FCF
- 96,676
- Total debt
- 8,468
- Cash + ST inv
- 62,556
- Shares
- 24,514
- Growth Y1–5
- 25.0%
- Growth Y6–10
- 20.0%
- Growth Y11–20
- 4.0%
- Discount rate
- 6.3%
- Beta
- 2.21
- Last close
- $211.80
Growth = trailing 5-yr revenue CAGR; other figures from the latest Yahoo Finance filings. Edit to pin your own model.
Intrinsic value
$244.26
Discount -13.29%
PV(20y) total: 5,933,805 m
IV before cash/debt: $242.06
− debt/share: $0.35
+ cash/share: $2.55
Sensitivity
| Scenario | Growth Y1–5 | IV | Disc/Prem |
|---|---|---|---|
| Conservative | 17.5% | $182.60 | +15.99% |
| Base | 25.0% | $244.26 | -13.29% |
| Bull | 30.0% | $294.21 | -28.01% |
Reverse-DCF: the market is pricing in 21.29% Y1–5 growth.
Financial Trend
Q2 FY26 reported Apr 30, 2026Revenue / Net Income / EBITDA / Cash vs Debt — annual + quarterly. Figures in USD.
Annual — Revenue, Net Income, EBITDA
FY23 through FY26 · last 4 completed fiscal years
RevenueNet IncomeEBITDA
Annual — Cash vs Debt
Year-end cash & ST investments vs total debt
Cash & ST Inv.Total Debt
Quarterly — Revenue, Net Income, EBITDA
Last 5 quarters
RevenueNet IncomeEBITDA
Quarterly — Cash vs Debt
Period-end cash & ST investments vs total debt
Cash & ST Inv.Total Debt