Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
123.26 USD214.84 USD291.03 USD
-1.77%
214.84 USDCurrent price is close to the base model value.
N
US
NVDA.US · NVIDIA CORP
US · US
Latest price211.03 USD
30D-24.93%
Vs. base value+157%
Research summary
NVDA.US latest organized financial period shows revenue grew +65.47% YoY and net income grew +64.75% YoY. Current price is about 211 USD, while the model base case is about 82.07 USD; the current price sits +157% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue216B USD
Net income120B USD
Free cash flow103B USD
Operating cash flow103B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price211.03 USD
Base value82.07 USD
Vs. base+157%
Price date2026/04/29
56.37 USD82.07 USD102.52 USD
+157%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
81.78 USD133.19 USD174.08 USD
+58.44%
133.19 USDCurrent price is 58.4% above the base model value.Adjusted reference: 11.67 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth15.8%
Current price implies roughly 15.8% annualized FCF growth.
15.8%Current price implies roughly 15.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
30.95 USD30.95 USD30.95 USD
+582%
30.95 USDCurrent price is 581.8% above the base model value.
Updated: 2026/04/29 15:22
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2026/01/25 | Annual | 216B USD | 120B USD | - | 103B USD | 4.9 | - |
| 2025/01/26 | Annual | 130B USD | 73B USD | - | 64B USD | 2.94 | - |
| 2024/01/28 | Annual | 61B USD | 30B USD | - | 28B USD | 11.93 | - |
| 2023/01/29 | Annual | 27B USD | 4B USD | 7B USD | 6B USD | 1.74 | 0.26 |
| 2022/01/30 | Annual | 27B USD | 10B USD | - | 9B USD | 3.85 | - |
Ad placement