Welcome to Reverse DCF page to understand market expectations about your interested Stock   



We have 2 report results for ticker: NVDA - NVIDIA Corporation, also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for NVDA price: 101.43 as of date: 2025-04-18 [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 expectedGrowthRate_MarketIsPricing
NVDA PE_YEAR_2030 = 7 51.2%
NVDA PE_YEAR_2030 = 10 41.87%
NVDA PE_YEAR_2030 = 15 31.63%
NVDA PE_YEAR_2030 = 20 24.66%
NVDA PE_YEAR_2030 = 25 19.45%
NVDA PE_YEAR_2030 = 30 15.32%
NVDA PE_YEAR_2030 = 40 9.05%
NVDA input_data {"marketcap": 2515869720000.0, "cashflow_fcf_key": 64089000000.0, "discount_rate": 0.1, "period": 5}
NVDA input_data_url_param input_data={"marketcap": 2515869720000.0, "cashflow_fcf_key": 64089000000.0, "discount_rate": 0.1, "period": 5}
In this report, we are doing Reverse DCF assuming for today's current price: 101.43 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 5 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 5 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for NVDA
6. override link: reverse dcf with override in URL for NVDA
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker


2. Showing REVERSE_DCF_RAW report 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 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


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

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 πŸ›Œ

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