NVIDIA Corporation logo NVDA - NVIDIA Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
2
BUY 58
HOLD 16
SELL 3
STRONG
SELL
0
| PRICE TARGET: $316.79 DETAILS
HIGH: $500.00
LOW: $218.00
MEDIAN: $300.00
CONSENSUS: $316.79
UPSIDE: 51.83%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Fair Value Mild
Trading 0.1% below fair value
Current Price $208.65
Bear Case $117.43 43.7% downside ($117.43 - $208.65) / $208.65 = -43.7% 12% stage 1 growth, 12% discount
Fair Value $208.92 0.1% upside ($208.92 - $208.65) / $208.65 = 0.1% 20% stage 1 growth, 12% discount
Bull Case $323.08 54.8% upside ($323.08 - $208.65) / $208.65 = 54.8% 26% stage 1 growth, 12% discount

Adjust Assumptions

20.0%
12.0%
3.0%

Key Value Driver

FCF growth rate (20% base case)

Terminal Value % of EV 42%
Implied Market Multiple 54.4x
Market is pricing in (growth) 24.5% vs our 20.0% base

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $316.79 from 79 analysts, using a 35% weight on analyst consensus. That produces an estimated intrinsic value of $208.92 per share.

Warnings

Wall Street's average price target is $316.79 (from 79 analysts). Our estimate is 52% below the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions