Valuation NVIDIA Corporation Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 01/12/2025			5-day change	1st Jan Change
177.53 ^CHF	-69.13%		+208.75%	-69.13%

12:28pm	Nvidia to invest up to $3 billion in Stargate data center developer Lancium, the Information reports	RE
11:43am	Nvidia to invest up to $3 billion in Lancium, the Information reports	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	558,100	475,539	1,521,940	3,492,764	4,560,193	5,424,429	-	-
Change	-	-14.79%	220.05%	129.49%	30.56%	18.95%	-	-
Enterprise Value (EV) ¹	547,838	473,196	1,505,665	3,449,554	4,506,105	5,264,525	5,086,786	4,844,785
Change	-	-13.62%	218.19%	129.11%	30.63%	16.83%	-3.38%	-4.76%
P/E	58x	111x	51.6x	48.5x	38.3x	23.7x	17.1x	14x
PBR	21.3x	21.9x	35.8x	44.6x	29.2x	17.7x	10.2x	6.82x
PEG	-	-2x	0x	0x	0.6x	0.3x	0.4x	0.6x
Capitalization / Revenue	20.7x	17.6x	25x	26.8x	21.1x	13.8x	9.66x	7.86x
EV / Revenue	20.4x	17.5x	24.7x	26.4x	20.9x	13.4x	9.06x	7.02x
EV / EBITDA	48.8x	82x	43.7x	41.4x	32.2x	19.8x	13.2x	9.93x
EV / EBIT	43.2x	52.3x	40.5x	39.7x	32.8x	20.2x	13.7x	10.6x
EV / FCF	67.4x	124x	55.7x	56.7x	46.6x	24.7x	17.7x	13.2x
FCF Yield	1.48%	0.8%	1.79%	1.76%	2.15%	4.04%	5.66%	7.56%
Dividend per Share ²	0.016	0.016	0.016	0.07	0.04	0.7598	1.072	1.217
Rate of return	0.07%	0.08%	0.03%	0.05%	0.02%	0.34%	0.48%	0.54%
EPS ²	0.385	0.174	1.193	2.94	4.9	9.455	13.12	15.99
Distribution rate	4.16%	9.2%	1.34%	2.38%	0.82%	8.04%	8.17%	7.61%
Net sales ¹	26,914	26,974	60,922	130,497	215,938	393,853	561,509	690,149
EBITDA ¹	11,215	5,768	34,480	83,317	140,143	265,954	384,304	487,866
EBIT ¹	12,690	9,040	37,134	86,789	137,300	260,536	371,128	458,898
Net income ¹	9,752	4,368	29,760	72,880	120,067	229,605	311,363	375,192
Net Debt ¹	-10,262	-2,343	-16,275	-43,210	-54,088	-159,903	-337,643	-579,644
Reference price ²	22.32	19.32	61.62	142.62	187.67	223.96	223.96	223.96
Nbr of stocks (in thousands)	25,000,000	24,610,000	24,700,000	24,490,000	24,299,000	24,220,525	-	-
Announcement Date	16/2/22	22/2/23	21/2/24	26/2/25	25/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	23.69x	13.37x	19.79x	0.34%	5,424B
BROADCOM INC.	47.5x	19.43x	28.59x	0.61%	2,035B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.2x	10.85x	14.7x	1.14%	1,903B
MICRON TECHNOLOGY, INC.	12.09x	7.31x	8.83x	0.06%	991B
AMD (ADVANCED MICRO DEVICES)	85.33x	15.28x	57.45x	-.--%	789B
SK HYNIX INC.	4.07x	2.44x	2.94x	0.27%	735B
INTEL CORPORATION	-44.04x	8.48x	23.67x	-.--%	513B
ARM HOLDINGS PLC	223.23x	49.13x	99.9x	-.--%	302B
TEXAS INSTRUMENTS INCORPORATED	33.66x	12.19x	22.62x	2.01%	261B
Average	45.30x	15.39x	30.94x	0.49%	1,439B
Weighted average by Cap.	31.13x	13.60x	23.00x	0.47%