Free Cash Flow Build Up

NVIDIA Corp

NVIDIA Corp (NVDA)

$514.38
-13.63 (-2.58%)
Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue 4,280.004,130.004,681.515,010.006,910.009,714.0011,716.0010,918.0012,620.6914,588.9316,864.1219,494.1322,534.29
EBITDA 892.49759.54928.831,118.002,150.003,589.004,584.003,403.003,466.834,007.494,632.475,354.916,190.03
EBIT 666.29520.44708.70921.001,963.003,390.004,322.003,022.002,990.563,456.953,996.074,619.275,339.66
Tax Rate 14.95%13.73%16.46%17.36%12.55%4.66%-6.29%5.86%9.91%9.91%9.91%9.91%9.91%
EBIAT 566.65449.01592.05761.101,716.723,231.964,593.792,844.952,694.203,114.363,600.064,161.504,810.50
Depreciation 226.20239.10220.13197.00187.00199.00262.00381.00476.26550.54636.39735.64850.37
Accounts Receivable -28.00-48.00-31.00-321.00-439.00-159.00-233.00182.99-229.88-265.73-307.17-355.07
Inventories -24.00-95.0065.00-376.00-2.00-779.00596.00-279.54-196.27-226.88-262.27-303.17
Accounts Payable --32.00-31.003.00189.00111.00-85.00176.00135.52128.27148.28171.40198.13
Capital Expenditure -183.30-255.20-122.38-86.00-176.00-593.00-600.00-489.00-521.30-602.60-696.58-805.21-930.79
UFCF 609.55452.91515.79909.101,219.722,507.963,232.793,275.952,688.132,764.433,195.553,693.904,269.98
WACC
PV UFCF 2,045.041,834.351,849.481,864.731,880.10
SUM PV UFCF 10,861.59