NVIDIA Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-89.9% vs price
Base Case (Median)
-73.1% vs price
Bull Case (75th pct.)
-54.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $13.36 | -93.9% | High (40%) |
| PE Comparable | $120.18 | -45.6% | Medium (25%) |
| Growth Trajectory DCF | $1497.45 | 578.3% | Medium (20%) |
| Graham Number | $26.71 | -87.9% | Low (10%) |
| EV/EBITDA | $59.48 | -73.1% | Medium (20%) |
| EV/FCF | $79.56 | -64.0% | Medium (20%) |
| Earnings Power Value | $17.93 | -91.9% | Medium (50%) |
Based on 7 out of 8 methods, NVDA appears overvalued at the current price of $220.78. The base case fair value of $59.48 implies 73.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.