Valuation models
price $204.64 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused190.80 – 240.25212.854% undervaluedDCF · Perpetuity growth · 10y221.99 – 284.33249.7018% undervaluedDCF · EBITDA exit · 5y809.29 – 882.09844.7376% undervaluedDCF · EBITDA exit · 10y721.34 – 850.71782.9574% undervaluedP/E · peers297.21 – 772.88535.0562% undervaluedP/E · own history314.00 – 876.90443.3854% undervaluedPEG—232.2712% undervaluedEV/EBITDA · peers106.59 – 299.17176.9716% overvaluedEV/Revenue · peers88.33 – 329.56239.1114% undervaluedEarnings power value20.89 – 26.0523.16784% overvaluedWall St. consensus target—317.5036% belowCost of capital (WACC)—12.43%—
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
212.85
NVIDIA closed at $204.64 — undervalued by 4% vs model.
190.80the model's range240.25
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
23.16 – 844.73
Wall St. target
317.50 36% below
Below model, 1y
20 of 107 days
How it is valued
Valued asHigh growth
High revenue growth (~88% recent)High profitability (56% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.