Discounted Cash Flow
Nvidia Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $6.9b | $1.7b | $1.7b | 24.1% | $3.08 |
| 2018 | $9.7b (40.6%) | $3.0b (82.9%) | $3.5b (109.4%) | 31.4% (30.1%) | $5.09 (65.3%) |
| 2019 | $11.7b (20.6%) | $4.1b (35.9%) | $3.7b (6.9%) | 35.3% (12.7%) | $6.81 (33.8%) |
| 2020 | $10.9b (-6.8%) | $2.8b (-32.5%) | $4.8b (27.2%) | 25.6% (-27.5%) | $4.59 (-32.6%) |
| 2021 | $16.7b (52.7%) | $4.3b (54.9%) | $5.8b (22.3%) | 26.0% (1.4%) | $7.02 (52.9%) |
| 2022 | $26.9b (61.4%) | $9.8b (125.1%) | $9.1b (56.4%) | 36.2% (39.5%) | $3.91 (-44.3%) |
| 2023 | $27.0b (0.2%) | $4.4b (-55.2%) | $3.8b (-58.2%) | 16.2% (-55.3%) | $1.76 (-55.0%) |
| 2024 | $60.9b (125.9%) | $29.8b (581.3%) | $27.0b (609.8%) | 48.8% (201.7%) | $12.05 (584.7%) |
| 2025 | $130.5b (114.2%) | $72.9b (144.9%) | $60.9b (125.2%) | 55.8% (14.3%) | $2.97 (-75.4%) |
| 2026 | $215.9b (65.5%) | $120.1b (64.7%) | $96.7b (58.9%) | 55.6% (-0.4%) | $4.93 (66.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.