Discounted Cash Flow (DCF) Analysis Levered
NVIDIA Corporation (NVDA)
Technology
Free Cash Flow
Year A/P | 2013 Actual | 2014 Actual | 2015 Actual | 2016 Actual | 2017 Actual | 2018 Actual | 2019 Actual | 2020 Projected | 2021 Projected | 2022 Projected | 2023 Projected |
| Revenue | 4,280.16 | 4,130.35 | 4,681.76 | 5,010.41 | 6,910.36 | 9,714.59 | - | - | - | - | - |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | |||||||||||
| Operating Cash Flow | 824.36 | 835.16 | 905.45 | 1,174.94 | 1,672.31 | 3,502.11 | - | - | - | - | - |
| Operating Cash Flow (%) | |||||||||||
| Capital Expenditure | - | - | - | - | - | - | - | - | - | - | - |
| Capital Expenditure (%) | |||||||||||
| Free Cash Flow | 824.36 | 835.16 | 905.45 | 1,174.94 | 1,672.31 | 3,502.11 | - | - | - | - | - |
Weighted Average Cost Of Capital
| Share price | $ 250.05 |
|---|---|
| Diluted Shares Outstanding | 608.00 |
| Cost of Debt | |
| Tax Rate | -6.29 |
| After-tax Cost of Debt | 0.36 |
| Risk-Free Rate | |
| Market Risk Premium | |
| Cost of Equity | 18.68 |
| Total Debt | 1,988.00 |
| Total Equity | 152,030.40 |
| Total Capital | 154,018.40 |
| Debt Weighting | 1.29 |
| Equity Weighting | 98.71 |
| Wacc |
Build Up Free Cash Flow
Year A/P | 2013 Actual | 2014 Actual | 2015 Actual | 2016 Actual | 2017 Actual | 2018 Actual | 2019 Actual | 2020 Projected | 2021 Projected | 2022 Projected | 2023 Projected |
| Revenue | 4,280.16 | 4,130.35 | 4,681.76 | 5,010.41 | 6,910.36 | 9,714.59 | - | - | - | - | - |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 824.36 | 835.16 | 905.45 | 1,174.94 | 1,672.31 | 3,502.11 | - | - | - | - | - |
| Capital Expenditure | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | 824.36 | 835.16 | 905.45 | 1,174.94 | 1,672.31 | 3,502.11 | - | - | - | - | - |
| WACC | |||||||||||
| PV LFCF | - | - | - | - | |||||||
| SUM PV LFCF | - |
Terminal Value
| Growth in perpetuity method: | |
|---|---|
| Long-term growth rate | |
| WACC (%) | 18.51 |
| Free cash flow (t + 1) | - |
| Terminal Value | - |
| Present Value of Terminal Value | - |
Intrinsic Value
| Enterprise Value | - |
|---|---|
| Net Debt | - |
| Equity Value | - |
| Shares Outstanding | 608.00 |
| Equity Value Per Share | - |