![]() |
NVIDIA Corporation (NVDA) DCF Valoración
US | Technology | Semiconductors | NASDAQ
|

- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
NVIDIA Corporation (NVDA) Bundle
¡Explore el potencial financiero de NVIDIA Corporation (NVDA) con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para calcular el valor intrínseco de NVIDIA Corporation (NVDA) y refinar su enfoque de inversión.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 16,675.0 | 26,914.0 | 26,974.0 | 60,922.0 | 130,497.0 | 215,850.6 | 357,031.0 | 590,552.8 | 976,813.0 | 1,615,712.7 |
Revenue Growth, % | 0 | 61.4 | 0.22293 | 125.85 | 114.2 | 65.41 | 65.41 | 65.41 | 65.41 | 65.41 |
EBITDA | 5,691.0 | 11,351.0 | 5,987.0 | 35,583.0 | 85,643.0 | 96,068.7 | 158,904.0 | 262,837.6 | 434,750.7 | 719,106.1 |
EBITDA, % | 34.13 | 42.18 | 22.2 | 58.41 | 65.63 | 44.51 | 44.51 | 44.51 | 44.51 | 44.51 |
Depreciation | 1,098.0 | 1,174.0 | 1,544.0 | 1,508.0 | 1,864.0 | 8,882.0 | 14,691.4 | 24,300.6 | 40,194.8 | 66,484.8 |
Depreciation, % | 6.58 | 4.36 | 5.72 | 2.48 | 1.43 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 |
EBIT | 4,593.0 | 10,177.0 | 4,443.0 | 34,075.0 | 83,779.0 | 87,186.7 | 144,212.5 | 238,537.0 | 394,555.9 | 652,621.3 |
EBIT, % | 27.54 | 37.81 | 16.47 | 55.93 | 64.2 | 40.39 | 40.39 | 40.39 | 40.39 | 40.39 |
Total Cash | 11,561.0 | 21,208.0 | 13,296.0 | 25,984.0 | 43,210.0 | 117,934.5 | 195,071.4 | 322,660.9 | 533,702.3 | 882,778.6 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 2,429.0 | 4,650.0 | 3,827.0 | 9,999.0 | 23,065.0 | 34,587.6 | 57,210.1 | 94,629.3 | 156,523.0 | 258,899.3 |
Account Receivables, % | 14.57 | 17.28 | 14.19 | 16.41 | 17.67 | 16.02 | 16.02 | 16.02 | 16.02 | 16.02 |
Inventories | 1,826.0 | 2,605.0 | 5,159.0 | 5,282.0 | 10,080.0 | 24,239.9 | 40,094.4 | 66,318.8 | 109,695.6 | 181,443.7 |
Inventories, % | 10.95 | 9.68 | 19.13 | 8.67 | 7.72 | 11.23 | 11.23 | 11.23 | 11.23 | 11.23 |
Accounts Payable | 1,149.0 | 1,783.0 | 1,193.0 | 2,699.0 | 6,310.0 | 11,743.9 | 19,425.2 | 32,130.5 | 53,146.0 | 87,906.9 |
Accounts Payable, % | 6.89 | 6.62 | 4.42 | 4.43 | 4.84 | 5.44 | 5.44 | 5.44 | 5.44 | 5.44 |
Capital Expenditure | -1,128.0 | -976.0 | -1,833.0 | -1,069.0 | -3,236.0 | -9,247.4 | -15,295.8 | -25,300.3 | -41,848.4 | -69,219.9 |
Capital Expenditure, % | -6.76 | -3.63 | -6.8 | -1.75 | -2.48 | -4.28 | -4.28 | -4.28 | -4.28 | -4.28 |
Tax Rate, % | 13.26 | 13.26 | 13.26 | 13.26 | 13.26 | 13.26 | 13.26 | 13.26 | 13.26 | 13.26 |
EBITAT | 4,512.8 | 9,983.5 | 4,641.7 | 29,986.2 | 72,665.8 | 82,145.2 | 135,873.6 | 224,743.8 | 371,741.0 | 614,883.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 1,376.8 | 7,815.5 | 2,031.7 | 25,636.2 | 57,040.8 | 61,531.2 | 104,473.4 | 172,805.9 | 285,832.3 | 472,785.4 |
WACC, % | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 |
PV UFCF | ||||||||||
SUM PV UFCF | 719,609.7 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 491,697 | |||||||||
Terminal Value | 6,430,460 | |||||||||
Present Terminal Value | 3,706,970 | |||||||||
Enterprise Value | 4,426,579 | |||||||||
Net Debt | 1,393 | |||||||||
Equity Value | 4,425,186 | |||||||||
Diluted Shares Outstanding, MM | 24,804 | |||||||||
Equity Value Per Share | 178.41 |
What You Will Get
- Real NVDA Financial Data: Pre-filled with NVIDIA’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See NVIDIA’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Real-Life NVDA Data: Pre-filled with NVIDIA’s historical financial performance and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Testing: Generate various forecasting scenarios to evaluate different valuation possibilities.
- User-Friendly Design: Intuitive, organized, and tailored for both professionals and novices.
How It Works
- Download: Obtain the pre-formatted Excel file containing NVIDIA Corporation’s (NVDA) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and evaluate results immediately.
- Make Decisions: Leverage the valuation findings to inform your investment approach.
Why Choose This Calculator for NVIDIA Corporation (NVDA)?
- Precision: Utilizes authentic NVIDIA financials to ensure data reliability.
- Versatility: Tailored for users to experiment and adjust inputs as needed.
- Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
- Expert-Quality: Crafted with the accuracy and usability expected at the CFO level.
- Intuitive: Simple to navigate, even for individuals without extensive financial modeling knowledge.
Who Should Use This Product?
- Investors: Assess NVIDIA’s valuation prior to making stock transactions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate forecasts.
- Startup Founders: Understand how leading tech companies like NVIDIA are appraised.
- Consultants: Provide comprehensive valuation analyses for their clients.
- Students and Educators: Utilize current market data to practice and instruct on valuation strategies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled NVIDIA Corporation (NVDA) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for NVIDIA Corporation (NVDA).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.