Research
/
Stock
/
NVDA
N
NVDA
NVIDIA CORP · NASDAQ · Semiconductors
FY2026
i
Mkt cap 5.18T
213.05
+4.57 +2.19%
close 2026-08-25
i
Overview
Financials
Insider
DCF
Research
/
Stock
/
…
Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
FCF growth rate
i
30.0%
Market is pricing 30.0%
i
— you agree
i
Actually grew +85.7%/yr
i
FCF, 2022–2026 — the market is pricing 55.7pts SLOWER than history
i
Projection years
i
10 yrs
Terminal growth
i
3.00%
Discount rate (WACC)
i
14.45%
14.4% derived for this company
i
beta 2.17 (1254d vs the S&P 500)
i
· cost of equity 14.5% = 4.7% risk-free + 2.17 × 4.5% premium
i
· treated as all-equity
i
Fair value
i
DCF model
$213.59
+0.3%
i
At the market's assumptions
i
Current price
i
$213.05
Enterprise value
i
5.19T
Bear
i
$153.14
(25.0% growth)
Bull
$296.74
(35.0%)
i
market $213.05
Today's market price is
inside the range
i
· band = your growth ±5pts, same model · the market itself prices
30.0%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
i
40%
the 10 forecast years
i
60%
terminal value
i
Same industry
i
· Semiconductors · trailing P/E for context
AVGO
P/E 75
1.69T
MU
P/E 123
1.05T
AMD
P/E 181
781.3B
AMAT
P/E 55
380.6B
TXN
P/E 48
236.0B
MRVL
P/E 78
210.2B
this P/E: 43
i