As of 2024-12-14, the Intrinsic Value of NVIDIA Corp (NVDA) is
50.24 USD. This NVIDIA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 134.25 USD, the upside of NVIDIA Corp is
-62.60%.
The range of the Intrinsic Value is 36.05 - 85.35 USD
50.24 USD
Intrinsic Value
NVIDIA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.05 - 85.35 |
50.24 |
-62.6% |
| DCF (Growth 10y) |
63.91 - 153.35 |
89.78 |
-33.1% |
| DCF (EBITDA 5y) |
48.46 - 64.17 |
53.77 |
-59.9% |
| DCF (EBITDA 10y) |
79.31 - 116.06 |
92.82 |
-30.9% |
| Fair Value |
64.39 - 64.39 |
64.39 |
-52.04% |
| P/E |
47.46 - 96.84 |
71.75 |
-46.6% |
| EV/EBITDA |
26.89 - 50.61 |
37.62 |
-72.0% |
| EPV |
5.26 - 7.31 |
6.29 |
-95.3% |
| DDM - Stable |
19.97 - 63.56 |
41.77 |
-68.9% |
| DDM - Multi |
30.94 - 77.86 |
44.44 |
-66.9% |
NVIDIA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,287,782.50 |
| Beta |
3.07 |
| Outstanding shares (mil) |
24,490.00 |
| Enterprise Value (mil) |
3,287,137.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.34% |
| Cost of Debt |
4.25% |
| WACC |
10.32% |