NVDA
NVIDIA Corp
Price:  
135.34 
USD
Volume:  
278,857,760.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NVIDIA Intrinsic Value

-19.60 %
Upside

What is the intrinsic value of NVIDIA?

As of 2025-05-15, the Intrinsic Value of NVIDIA Corp (NVDA) is 108.76 USD. This NVIDIA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 135.34 USD, the upside of NVIDIA Corp is -19.60%.

The range of the Intrinsic Value is 79.81 - 175.15 USD

Is NVIDIA undervalued or overvalued?

Based on its market price of 135.34 USD and our intrinsic valuation, NVIDIA Corp (NVDA) is overvalued by 19.60%.

135.34 USD
Stock Price
108.76 USD
Intrinsic Value
Intrinsic Value Details

NVIDIA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 79.81 - 175.15 108.76 -19.6%
DCF (Growth 10y) 131.86 - 287.10 179.28 32.5%
DCF (EBITDA 5y) 99.82 - 144.85 123.46 -8.8%
DCF (EBITDA 10y) 153.82 - 234.61 193.70 43.1%
Fair Value 74.67 - 74.67 74.67 -44.83%
P/E 87.28 - 147.70 112.47 -16.9%
EV/EBITDA 44.46 - 92.71 59.45 -56.1%
EPV 13.66 - 17.63 15.64 -88.4%
DDM - Stable 26.49 - 78.20 52.35 -61.3%
DDM - Multi 66.92 - 156.43 94.08 -30.5%

NVIDIA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,302,296.00
Beta 2.30
Outstanding shares (mil) 24,400.00
Enterprise Value (mil) 3,302,170.00
Market risk premium 4.60%
Cost of Equity 9.67%
Cost of Debt 4.25%
WACC 9.65%