DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['NVDA']


We have 6 report results for ticker: NVDA - NVIDIA Corporation, also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for NVDA [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 101.43 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
NVDA revenue 130.50B 60.92B 26.97B 26.91B 16.68B 10.92B 11.72B 9.71B 6.91B 5.01B 4.68B 4.13B 4.28B 4.00B 3.54B 3.33B
NVDA owner_earnings 57.49B 23.47B 1.39B 6.13B 3.33B 3.54B 2.92B 2.91B 1.25B 0.89B 0.63B 0.46B 0.50B 0.63B 0.48B -0.18B
NVDA cashflow::operating 64.09B 28.09B 5.64B 9.11B 5.82B 4.76B 3.74B 3.50B 1.67B 1.18B 0.91B 0.84B 0.82B 0.91B 0.68B 0.0
NVDA cashflow::fcf 60.85B 27.02B 3.81B 8.13B 4.69B 4.27B 3.14B 2.91B 1.50B 1.09B 0.78B 0.58B 0.64B 0.77B 0.58B -0.08B
NVDA cashflow::realfcf 56.12B 23.47B 1.10B 6.13B 3.30B 3.43B 2.59B 2.52B 1.25B 0.89B 0.63B 0.44B 0.50B 0.63B 0.48B -0.18B
NVDA netincome 72.88B 29.76B 4.37B 9.75B 4.33B 2.80B 4.14B 3.05B 1.67B 0.61B 0.63B 0.44B 0.56B 0.58B 0.25B -0.07B
NVDA operatingincome 81.45B 32.97B 4.22B 10.04B 4.53B 2.85B 3.80B 3.21B 1.93B 0.75B 0.76B 0.50B 0.65B 0.65B 0.26B -0.10B
NVDA marketcap 2795.16B 3412.73B 1258.20B 380.80B 752.77B 333.83B 148.55B 83.63B 120.43B 58.72B 17.83B 11.69B 9.75B 7.00B 7.62B 7.97B
NVDA ev 2795.04B 3415.15B 1265.77B 389.75B 758.89B 324.92B 149.75B 81.62B 120.66B 60.11B 18.73B 11.91B 9.03B 6.35B 6.98B 7.97B
NVDA shares 24.80B 24.94B 25.07B 2.54B 2.47B 2.44B 0.61B 0.60B 0.54B 0.54B 0.55B 0.59B 0.62B 0.60B 0.58B 0.55B
NVDA shares_calc 24.80B 25.41B 25.41B 26.08B 25.64B 25.64B 25.35B 25.27B 25.14B 22.33B 22.28B 24.36B 25.65B 25.00B 23.82B 22.76B
NVDA capex -3.24B -1.07B -1.83B -0.98B -1.13B -0.49B -0.60B -0.59B -0.18B -0.09B -0.12B -0.26B -0.18B -0.14B -0.10B -0.08B
NVDA depreciation 1.86B 1.51B 1.54B 1.17B 1.10B 0.38B 0.26B 0.20B 0.19B 0.20B 0.22B 0.24B 0.23B 0.20B 0.19B 0.20B
NVDA evToOcf 43.61 121.58 224.39 42.79 130.35 68.25 40.01 23.31 72.16 51.16 20.67 14.26 10.96 6.99 10.33 inf
NVDA pocf 43.61 121.49 223.05 41.81 129.30 70.12 39.69 23.88 72.03 49.97 19.68 14.00 11.83 7.70 11.28 inf
NVDA pe 38.35 114.67 288.05 39.05 173.77 119.39 35.87 27.45 72.29 95.63 28.25 26.57 17.33 12.05 30.12 inf

2. Vertical Data, ratio wrt to shares_calc for NVDA [show/hide charts] Current Market Price: 101.43 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
NVDA revenue 5.26 2.40 1.06 1.03 0.65 0.43 0.46 0.38 0.27 0.22 0.21 0.17 0.17 0.16 0.15 0.15
NVDA owner_earnings 2.32 0.92 0.05 0.23 0.13 0.14 0.12 0.12 0.05 0.04 0.03 0.02 0.02 0.03 0.02 -0.01
NVDA cashflow::operating 2.58 1.11 0.22 0.35 0.23 0.19 0.15 0.14 0.07 0.05 0.04 0.03 0.03 0.04 0.03 0.0
NVDA cashflow::fcf 2.45 1.06 0.15 0.31 0.18 0.17 0.12 0.12 0.06 0.05 0.04 0.02 0.02 0.03 0.02 0.0
NVDA cashflow::realfcf 2.26 0.92 0.04 0.23 0.13 0.13 0.10 0.10 0.05 0.04 0.03 0.02 0.02 0.03 0.02 -0.01
NVDA netincome 2.94 1.17 0.17 0.37 0.17 0.11 0.16 0.12 0.07 0.03 0.03 0.02 0.02 0.02 0.01 0.0
NVDA operatingincome 3.28 1.30 0.17 0.38 0.18 0.11 0.15 0.13 0.08 0.03 0.03 0.02 0.03 0.03 0.01 0.0
NVDA marketcap 112.69 134.29 49.51 14.60 29.36 13.02 5.86 3.31 4.79 2.63 0.80 0.48 0.38 0.28 0.32 0.35
NVDA ev 112.68 134.39 49.81 14.94 29.60 12.67 5.91 3.23 4.80 2.69 0.84 0.49 0.35 0.25 0.29 0.35
NVDA shares 1.00 0.98 0.99 0.10 0.10 0.10 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
NVDA shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
NVDA capex -0.13 -0.04 -0.07 -0.04 -0.04 -0.02 -0.02 -0.02 -0.01 0.0 -0.01 -0.01 -0.01 -0.01 0.0 0.0
NVDA depreciation 0.08 0.06 0.06 0.05 0.04 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for NVDA [show/hide charts] Current Market Price: 101.43 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
NVDA revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NVDA owner_earnings 44.05% 38.53% 5.15% 22.77% 19.95% 32.39% 24.96% 29.98% 18.08% 17.66% 13.37% 11.13% 11.78% 15.86% 13.48% -5.55%
NVDA cashflow::operating 49.11% 46.11% 20.91% 33.84% 34.91% 43.61% 31.95% 36.05% 24.20% 23.45% 19.35% 20.22% 19.26% 22.74% 19.07% 0.0
NVDA cashflow::fcf 46.63% 44.35% 14.12% 30.21% 28.15% 39.13% 26.83% 29.95% 21.65% 21.74% 16.74% 14.05% 14.97% 19.27% 16.31% -2.33%
NVDA cashflow::realfcf 43.00% 38.53% 4.07% 22.77% 19.77% 31.40% 22.07% 25.92% 18.08% 17.66% 13.37% 10.75% 11.78% 15.86% 13.48% -5.55%
NVDA netincome 55.85% 48.85% 16.19% 36.23% 25.98% 25.61% 35.34% 31.37% 24.11% 12.26% 13.48% 10.65% 13.14% 14.53% 7.14% -2.04%
NVDA operatingincome 62.42% 54.12% 15.66% 37.31% 27.18% 26.07% 32.47% 33.05% 27.99% 14.91% 16.21% 12.01% 15.15% 16.22% 7.22% -2.97%
NVDA marketcap 2141.94% 5601.79% 4664.50% 1414.86% 4514.39% 3057.57% 1267.91% 860.95% 1742.87% 1171.99% 380.77% 283.05% 227.75% 175.11% 215.16% 239.51%
NVDA ev 2141.84% 5605.78% 4692.54% 1448.14% 4551.07% 2976.01% 1278.20% 840.19% 1746.09% 1199.88% 400.02% 288.44% 211.07% 158.95% 197.04% 239.51%
NVDA shares 19.01% 40.94% 92.94% 9.42% 14.79% 22.34% 5.19% 6.17% 7.83% 10.84% 11.80% 14.24% 14.47% 15.10% 16.23% 16.52%
NVDA shares_calc 19.01% 41.71% 94.21% 96.91% 153.76% 234.84% 216.37% 260.11% 363.86% 445.62% 475.96% 589.70% 599.34% 625.41% 672.37% 684.33%
NVDA capex -2.48% -1.75% -6.80% -3.63% -6.76% -4.48% -5.12% -6.10% -2.55% -1.72% -2.61% -6.17% -4.28% -3.47% -2.76% -2.33%
NVDA depreciation 1.43% 2.48% 5.72% 4.36% 6.58% 3.49% 2.24% 2.05% 2.71% 3.93% 4.70% 5.79% 5.29% 5.11% 5.28% 5.91%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for NVDA Current Market Price: 101.43 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2025 CAGR_5Y_ENDING_2025 CAGR_3Y_ENDING_2025
NVDA revenue 43.65% 64.24% 69.25%
NVDA owner_earnings 59.00% 74.67% 110.90%
NVDA cashflow::operating 55.95% 68.20% 91.63%
NVDA cashflow::fcf 56.36% 70.11% 95.60%
NVDA cashflow::realfcf 58.58% 74.91% 109.21%
NVDA netincome 70.02% 91.96% 95.51%
NVDA operatingincome 68.42% 95.58% 100.93%
NVDA marketcap 53.60% 52.96% 94.34%
NVDA ev 53.20% 53.79% 92.84%
NVDA shares 52.90% 59.02% 113.89%
NVDA shares_calc 1.18% -0.66% -1.66%
NVDA capex -33.17% -31.47% -32.94%
NVDA depreciation 28.36% 37.37% 16.66%
NVDA evToOcf -1.76% -8.57% 0.63%
NVDA pocf -1.50% -9.06% 1.41%
NVDA pe -9.65% -20.32% -0.60%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for NVDA Current Market Price: 101.43 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2025 CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015
NVDA netincome 91.96% 48.36% 7.47% 42.39% 47.81% 34.68% 56.58% 40.20% 23.45% 19.39% 62.36%
NVDA operatingincome 95.58% 54.02% 5.64% 39.02% 43.41% 30.26% 50.28% 37.71% 24.43% 23.91% 57.43%
NVDA marketcap 52.96% 87.17% 71.98% 25.89% 66.56% 79.67% 66.27% 53.71% 76.65% 50.42% 17.48%
NVDA ev 53.79% 86.90% 73.03% 26.43% 66.05% 76.95% 65.91% 55.30% 80.17% 53.82% 18.64%
NVDA shares 59.02% 110.18% 111.03% 36.19% 35.35% 34.59% 0.67% -0.67% -2.17% -1.14% 0.10%
NVDA shares_calc -0.66% 0.05% 0.12% 0.74% 2.81% 2.84% 0.80% -0.30% 0.11% -1.29% -0.42%
NVDA capex -31.47% -10.91% -20.20% -29.01% -40.24% -24.25% -15.73% -20.93% -4.65% 2.62% -8.65%
NVDA depreciation 37.37% 41.91% 50.65% 44.40% 41.00% 11.60% 1.84% -2.53% -1.74% 1.05% 2.28%
NVDA evToOcf -8.57% 24.89% 57.29% -9.92% 20.57% 26.99% 22.92% 16.29% 59.50% 37.71% -95.40%
NVDA pocf -9.06% 25.08% 56.34% -10.31% 20.94% 28.93% 23.17% 15.08% 56.39% 34.67% -95.44%
NVDA pe -20.32% 26.17% 60.02% -11.59% 12.69% 33.41% 6.19% 9.63% 43.09% 25.99% -95.10%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for NVDA Current Market Price: 101.43 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2025 CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019
NVDA shares 52.90% 52.71% 51.74% 16.95% 16.93% 17.41% 1.13%
NVDA shares_calc 1.18% 1.47% 0.47% 0.18% 0.28% 0.82% 1.20%
NVDA capex -33.17% -21.43% -19.68% -16.96% -20.77% -16.37% -20.33%
NVDA depreciation 28.36% 23.84% 23.03% 20.08% 20.55% 8.23% 3.24%
NVDA evToOcf -1.76% 21.76% 35.83% 16.34% 38.41% 23.34% -80.54%
NVDA pocf -1.50% 22.42% 36.01% 15.06% 36.81% 22.51% -80.56%
NVDA pe -9.65% 16.84% 30.32% 9.45% 34.52% 16.54% -80.78%


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...