Free Cash Flow
NVIDIA Corp (NVDA)
$520.35
15.27 (+3.02%)
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 | 4,280.00 | 4,130.00 | 4,681.51 | 5,010.00 | 6,910.00 | 9,714.00 | 11,716.00 | 10,918.00 | 12,620.69 | 14,588.93 | 16,864.12 | 19,494.13 | 22,534.29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | |||||||||||||
| Operating Cash Flow | 824.20 | 835.10 | 905.66 | 1,175.00 | 1,672.00 | 3,502.00 | 3,743.00 | 4,761.00 | 3,440.38 | 3,976.91 | 4,597.12 | 5,314.06 | 6,142.80 |
| Operating Cash Flow (%) | |||||||||||||
| 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 |
| Capital Expenditure (%) | |||||||||||||
| Free Cash Flow | 640.90 | 579.90 | 783.28 | 1,089.00 | 1,496.00 | 2,909.00 | 3,143.00 | 4,272.00 | 2,919.07 | 3,374.31 | 3,900.55 | 4,508.85 | 5,212.02 |
FCF Unlevered from cash flow statement