NVIDIA Corporation logo NVDA - NVIDIA Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
2
BUY 58
HOLD 16
SELL 3
STRONG
SELL
0
| PRICE TARGET: $319.48 DETAILS
HIGH: $500.00
LOW: $218.00
MEDIAN: $300.00
CONSENSUS: $319.48
UPSIDE: 43.77%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Mild
Trading 5.9% above fair value
Current Price $222.21
Bear Case $117.95 46.9% downside ($117.95 - $222.21) / $222.21 = -46.9% 12% stage 1 growth, 12% discount
Fair Value $209.86 5.6% downside ($209.86 - $222.21) / $222.21 = -5.6% 20% stage 1 growth, 12% discount
Bull Case $324.54 46.0% upside ($324.54 - $222.21) / $222.21 = 46.0% 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 58.0x
Market is pricing in (growth) 25.3% 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 $319.48 from 79 analysts, using a 35% weight on analyst consensus. That produces an estimated intrinsic value of $209.86 per share.

Warnings

Wall Street's average price target is $319.48 (from 79 analysts). Our estimate is 53% 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