NVIDIA Corporation Financial Ratios — NVD.DE Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	23.81	18.82	13.03	16.93	14.79	31.85	40.91	38.78	20.31	25.57	55.49	33.08	148.74	148.88	111.66
Return on Assets (%)	11.57	9.4	6.44	8.73	8.43	19.36	28.91	33.76	18.27	18.79	26.73	10.23	55.67	82.2	75.42
Return on Capital (%)	23.7	18.79	11.02	13.09	11.64	23.22	31.51	- -	17.69	20.46	36.59	- -	95.04	122.61	101.78
Return on Invested Capital (%)	15.45	12.25	8.04	10.92	12.32	23.3	33.89	- -	20.36	22.59	31.22	- -	65.26	97.58	84.65
Gross Margin (%)	51.44	52.02	54.92	55.51	56.11	58.8	59.93	61.21	61.99	62.34	64.93	56.93	72.72	74.99	71.07
EBITDA Margin (%)	21.32	20.43	17.75	20.91	21.46	30.72	35.09	34.7	29.55	33.76	41.67	26.4	56.6	63.85	61.7
Operating Margin (%)	16.22	15.15	12.01	16.21	17.52	28.03	33.05	32.47	26.07	27.18	37.31	20.68	54.12	62.42	60.38
Incremental Operating Margin (%)	98.89	-0.02	101.39	47.64	36.28	55.74	45.4	29.67	120.05	29.29	53.8	-7,440	80.7	69.68	57.27
Pretax Margin (%)	16.59	15.47	12.35	16.13	14.83	27.57	32.9	33.25	27.2	26.44	36.94	15.5	55.51	64.39	65.5
Profit Margin (%)	14.53	13.14	10.65	13.48	12.26	24.11	31.37	35.34	25.61	25.98	36.23	16.19	48.85	55.85	55.6
Net Income to Common Margin (%)	14.53	13.14	10.65	13.48	12.26	24.11	31.37	35.34	25.61	25.98	36.23	16.19	48.85	55.85	55.6
Effective Tax Rate (%)	12.41	15.03	13.73	16.42	17.36	12.55	4.66	- -	5.86	1.75	1.9	- -	12	13.26	15.12
Dvd Payout Ratio (%)	- -	8.33	41.14	29.48	34.69	15.67	11.19	8.96	13.95	9.12	4.09	9.11	1.33	1.14	0.81
Sustainable Growth Rate (%)	23.81	17.25	7.67	11.94	9.66	26.86	36.33	35.31	17.47	23.24	53.22	30.06	146.77	147.18	110.75

Credit (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	21	19	1,374	1,398	1,514	2,814	2,000	1,988	2,643	7,597	11,831	12,031	11,056	10,270	11,040
ST Debt	- -	- -	- -	- -	1,504	831	15	- -	91	999	144	1,426	1,478	288	999
LT Debt	21	19	1,374	1,398	10	1,983	1,985	1,988	2,552	6,598	11,687	10,605	9,578	9,982	10,041
Total Debt/EBITDA	0.03	0.02	1.87	1.43	1.41	1.33	0.59	0.49	0.82	1.35	1.05	1.69	0.32	0.12	0.08
Net Debt/EBITDA	-0.78	-0.84	0.28	0.91	0.84	0.49	-0.59	0.3	-2.76	1.09	0.8	1.06	0.07	- -	-0.02
Total Debt/EBIT	0.03	0.03	2.77	1.84	1.72	1.45	0.62	0.52	0.93	1.68	1.18	2.16	0.34	0.13	0.08
Net Debt/EBIT	-1.03	-1.13	0.41	1.17	1.03	0.54	-0.62	0.32	-3.13	1.35	0.89	1.36	0.07	- -	-0.02
EBITDA to Interest Expense	275.98	265.4	73.3	21.28	22.87	36.6	55.89	70.1	62.04	30.6	47.52	27.18	134.16	337.32	514.4
EBITDA-CapEx/Interest Expense	231.07	209.75	47.8	18.63	21.04	33.57	46.16	59.76	52.63	24.47	43.39	20.18	130	324.21	491.07
EBIT to Interest Expense	209.87	196.79	49.6	16.5	18.68	33.4	52.62	65.59	54.73	24.63	42.55	21.29	128.3	329.77	503.42
Interest Expense	3	3	10	46	47	58	61	58	52	184	236	262	257	247	259
Common Equity/Total Assets	49.18	50.63	48.35	54.85	59.04	62.08	78.18	94.54	86.47	65.68	36.75	24.7	45.4	60.99	71.08
Long-Term Debt/Equity (%)	0.52	0.39	30.83	31.64	0.22	34.42	26.57	21.28	20.91	39.06	43.92	47.98	22.29	12.58	6.38
Long-Term Debt/Capital (%)	0.78	0.58	28.16	26.14	0.17	22.22	18.4	13.66	14.49	24.89	41.64	47.76	23.42	12.74	6.35
Long-Term Debt/Total Assets (%)	0.39	0.3	18.95	19.41	0.14	20.15	17.66	14.96	14.74	22.92	26.45	25.75	14.57	8.94	4.86
Total Debt/Equity (%)	0.52	0.39	30.83	31.64	33.88	48.84	26.77	21.28	21.66	44.97	44.46	54.44	25.72	12.95	7.02
Total Debt/Capital (%)	0.78	0.58	28.16	26.14	25.81	31.54	18.54	13.66	15	28.66	42.15	54.18	27.03	13.11	6.99
Total Debt/Total Assets (%)	0.39	0.3	18.95	19.41	20.54	28.59	17.79	14.96	15.26	26.39	26.77	29.21	16.82	9.2	5.34
Net Debt to Equity	-16.11	-15.18	4.6	20.08	20.23	18.12	-26.8	12.91	-72.97	36.2	33.65	34.22	5.65	-0.16	-1.36
Net Debt/Capital (%)	-32.04	-28.93	5.49	18.28	17.16	14.59	-29.5	8.76	-132.53	23.83	34.34	40.2	7.23	-0.18	-1.45
EBITDA	852	874	733	979	1,075	2,123	3,409	4,066	3,226	5,630	11,215	7,120	34,480	83,317	133,230
EBITDA-CapEx	714	691	478	857	989	1,947	2,816	3,466	2,737	4,502	10,239	5,287	33,411	80,081	127,188
Operating Income (Loss)	648	648	496	759	878	1,937	3,210	3,804	2,846	4,532	10,041	5,577	32,972	81,453	130,387

Liquidity (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	3.37	3.82	4.94	5.16	2.07	3.74	6.16	5.58	6.11	2.95	4.89	2.03	2.44	2.39	1.94
Current Ratio	4.2	4.89	5.95	6.38	2.48	4.69	8.03	7.94	7.67	4.09	6.65	3.52	4.17	4.44	3.91
Quick Ratio	3.73	4.28	5.39	5.69	2.27	4.19	7.26	6.66	7.04	3.56	5.96	2.61	3.38	3.67	3.14
CFO/Avg Current Liab	0.97	0.86	0.87	0.98	0.7	0.79	2.36	3.02	3.06	2.04	2.21	1.04	3.27	4.47	4.09
Common Equity/Total Assets	49.18	50.63	48.35	54.85	59.04	62.08	78.18	94.54	86.47	65.68	36.75	24.7	45.4	60.99	71.08
Long-Term Debt/Equity (%)	0.52	0.39	30.83	31.64	0.22	34.42	26.57	21.28	20.91	39.06	43.92	47.98	22.29	12.58	6.38
Long-Term Debt/Capital (%)	0.78	0.58	28.16	26.14	0.17	22.22	18.4	13.66	14.49	24.89	41.64	47.76	23.42	12.74	6.35
Long-Term Debt/Total Assets (%)	0.39	0.3	18.95	19.41	0.14	20.15	17.66	14.96	14.74	22.92	26.45	25.75	14.57	8.94	4.86
Total Debt/Equity (%)	0.52	0.39	30.83	31.64	33.88	48.84	26.77	21.28	21.66	44.97	44.46	54.44	25.72	12.95	7.02
Total Debt/Capital (%)	0.78	0.58	28.16	26.14	25.81	31.54	18.54	13.66	15	28.66	42.15	54.18	27.03	13.11	6.99
Total Debt/Total Assets (%)	0.39	0.3	18.95	19.41	20.54	28.59	17.79	14.96	15.26	26.39	26.77	29.21	16.82	9.2	5.34
CFO/Total Liabilities	64.61	52.01	29.88	32.55	40.5	40.99	92.89	94.76	93.15	48.93	51.82	29.56	123.47	198.58	207.47
CFO/CapEx	6.55	4.5	3.27	7.43	13.66	9.5	5.91	6.24	9.74	5.16	9.33	3.08	26.28	19.81	17
Altman's Z-Score	6.71	5.75	4.55	5.22	6.05	11.98	27.39	17.3	20.38	19.56	23.43	17.51	44.03	62.74	61.94

Working Capital (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	11.67	10.83	9.38	10.4	10.23	10.38	9.29	8.71	7.09	8.16	7.6	6.36	8.81	7.89	7.02
Days Sales Outstanding	31.27	33.7	38.91	35.1	35.66	35.15	39.28	41.89	51.5	44.72	48	57.35	41.42	46.24	52
Inventory Turnover	5.66	5.46	4.65	4.78	4.88	4.7	4.9	3.83	3.25	4.48	4.26	2.99	3.18	4.25	3.97
Days Inventory Outstanding	64.47	66.89	78.43	76.29	74.78	77.69	74.56	95.21	112.31	81.53	85.67	121.96	114.64	85.9	91.97
Accounts Payable Turnover	6.23	6.15	5.4	7.06	7.25	8.25	7.2	9.62	5.93	7.76	6.97	9.52	8.6	8.31	9.15
Accounts Payable Turnover Days	58.55	59.36	67.63	51.73	50.37	44.22	50.66	37.95	61.52	47.02	52.37	38.32	42.42	43.92	39.87
Cash Conversion Cycle	37.18	41.23	49.72	59.66	60.07	68.62	63.18	99.15	102.3	79.23	81.31	140.99	113.64	88.22	104.1
Inventory to Cash Days	-33.2	-33.19	-39.52	-41.2	-39.11	-42.54	-35.27	-53.32	-60.81	-36.81	-37.67	-64.61	-73.23	-39.66	-39.96
Inventories	340	412	388	483	418	794	796	1,575	979	1,826	2,605	5,159	5,282	10,080	21,403
Raw Materials	85	158	127	157	105	252	227	613	249	632	791	2,430	1,719	3,408	3,807
Work In Process	63	67	95	92	103	176	192	238	265	457	692	466	1,505	3,399	8,822
Finished Goods	192	187	166	234	210	366	377	724	465	737	1,122	2,263	2,058	3,273	8,774
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	8,809	7,685	9,154	10,741	15,794	59,113	146,926	86,297	145,135	321,893	598,607	485,105	1,510,697	3,085,065	4,675,857
- Cash & Cash Equivalents	668	733	1,152	497	596	1,766	4,002	782	10,896	847	1,990	3,389	7,280	8,589	10,605
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	21	19	1,374	1,398	1,514	2,814	2,000	1,988	2,643	7,597	11,831	12,031	11,056	10,270	11,040
Enterprise Value	5,700	3,976	5,856	7,516	12,271	55,129	141,818	80,863	136,881	317,929	589,230	483,840	1,495,769	3,052,125	4,624,341
Total Capital	2,753	3,266	4,879	5,348	5,865	8,923	10,788	14,554	17,615	26,508	28,069	22,204	40,898	78,332	158,037
Total Debt/Capital (%)	0.78	0.58	28.16	26.14	25.81	31.54	18.54	13.66	15	28.66	42.15	54.18	27.03	13.11	6.99
Total Debt / EV	- -	- -	0.23	0.19	0.12	0.05	0.01	0.02	0.02	0.02	0.02	0.02	0.01	- -	- -
EV/Sales	1.43	0.93	1.42	1.61	2.45	7.98	14.6	6.9	12.54	19.07	21.89	17.94	24.55	23.39	21.42
EV/EBITDA	6.69	4.55	7.99	7.68	11.42	25.97	41.6	19.89	42.43	56.47	52.54	67.96	43.38	36.63	34.71
EV/EBIT	8.79	6.13	11.81	9.9	13.98	28.46	44.18	21.26	48.1	70.15	58.68	86.76	45.36	37.47	35.47
EV/Cash Flow to Firm	6.25	4.81	6.94	7.96	10.11	32	39.83	21.25	28.46	52.96	63.09	81.8	52.82	47.46	44.92
EV/Free Cash Flow to Firm	5.43	3.94	5.33	7.05	9.44	29.03	34.15	18.36	25.83	44.59	57.12	62.45	50.9	45.19	42.43
Diluted Market Cap	8,994	7,755	9,257	10,950	16,551	70,913	155,020	88,710	147,279	327,631	607,961	489,006	1,525,994	3,116,350	4,705,610
Diluted Enterprise Value	8,348	7,041	9,480	11,851	17,469	71,961	153,018	89,916	139,026	334,381	617,802	497,648	1,529,770	3,118,031	4,706,045
EV per Share	0.24	0.16	0.25	0.34	0.56	2.55	5.92	3.32	5.62	12.88	23.61	19.45	60.58	124.3	189.84
TTM Sales	3,998	4,280	4,130	4,682	5,010	6,910	9,714	11,716	10,918	16,675	26,914	26,974	60,922	130,497	215,938
TTM EBITDA	852	874	733	979	1,075	2,123	3,409	4,066	3,226	5,630	11,215	7,120	34,480	83,317	133,230
TTM Operating Income	648	648	496	759	878	1,937	3,210	3,804	2,846	4,532	10,041	5,577	32,972	81,453	130,387
TTM Cash Flow to Firm	912	827	844	944	1,214	1,723	3,560	3,805	4,810	6,003	9,340	5,915	28,316	64,303	102,938
TTM Free Cash Flow to Firm	1,051	1,010	1,099	1,066	1,300	1,899	4,153	4,405	5,299	7,131	10,316	7,748	29,385	67,539	108,980

Multiples (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	8.58	7.7	8.49	10.65	13.13	38.37	37.86	20.43	28.05	47.14	60.29	65.43	52.33	46.29	43.27
EV/EBIT	8.79	6.13	11.81	9.9	13.98	28.46	44.18	21.26	48.1	70.15	58.68	86.76	45.36	37.47	35.47
Enterprise Value	5,700	3,976	5,856	7,516	12,271	55,129	141,818	80,863	136,881	317,929	589,230	483,840	1,495,769	3,052,125	4,624,341
Low Price	0.29	0.28	0.3	0.37	0.47	0.62	2.39	3.19	3.32	4.77	11.68	10.98	19.56	61.97	82.23
EV/Sales	1.43	0.93	1.42	1.61	2.45	7.98	14.6	6.9	12.54	19.07	21.89	17.94	24.55	23.39	21.42
EV/EBITDA	6.69	4.55	7.99	7.68	11.42	25.97	41.6	19.89	42.43	56.47	52.54	67.96	43.38	36.63	34.71
Price/Earnings	15.16	13.66	20.81	17.02	25.72	35.48	48.22	20.84	51.91	74.31	61.38	111.06	50.76	42.33	38.94
Price/Earnings Average	36.58	91.53	109.28	16.49	23.49	19.49	31.5	33.19	39.77	59.78	52.55	101.43	33.08	38.6	32.05
Price/Earnings High	768.81	761.3	964.01	18.66	507.19	39.07	48.81	42.99	56.09	85.2	88.42	165.62	52.67	51.54	42.9
Price/Earnings Low	11.93	12.48	16.21	13.13	16.74	8.01	18.77	18.73	28.92	27.19	29.9	62.51	16.23	20.88	16.68
Price/Book Value	3.23	2.37	2.61	2.72	3.63	9.68	16.72	6.87	9.69	17.02	36.86	47.69	50.62	45.33	31.81
Price/Book Value Average	7.78	15.86	13.72	2.63	3.31	5.32	10.92	10.94	7.43	13.69	31.56	43.55	32.99	41.33	26.18
Price/Book Value High	163.58	131.9	121	2.98	71.57	10.66	16.92	14.17	10.47	19.52	53.1	71.11	52.53	55.18	35.04
Price/Book Value Low	2.54	2.16	2.04	2.1	2.36	2.18	6.51	6.17	5.4	6.23	17.96	26.84	16.18	22.36	13.63
Price/Tangible Book Value	2.77	1.98	2.6	3	4.29	11.73	21.6	9.94	12.58	32.31	30.04	30.22	40.35	42.07	35.12
Price/Tangible Book Value Average	6.69	13.29	13.67	2.91	3.91	6.44	14.11	15.84	9.64	25.99	25.72	27.6	26.3	38.36	28.9
Price/Tangible Book Value High	140.55	110.54	120.6	3.29	84.51	12.92	21.87	20.51	13.59	37.05	43.28	45.06	41.87	51.22	38.69
Price/Tangible Book Value Low	2.18	1.81	2.03	2.31	2.79	2.65	8.41	8.93	7.01	11.82	14.63	17.01	12.9	20.75	15.04
Price/Sales	2.2	1.8	2.22	2.29	3.15	8.55	15.13	7.37	13.29	19.3	22.24	17.98	24.8	23.64	21.65
Price/Sales Average	5.32	12.03	11.64	2.22	2.88	4.7	9.88	11.73	10.18	15.53	19.04	16.42	16.16	21.56	17.82
Price/Sales High	111.75	100.06	102.7	2.52	62.16	9.42	15.31	15.2	14.36	22.13	32.04	26.82	25.73	28.78	23.86
Price/Sales Low	1.73	1.64	1.73	1.77	2.05	1.93	5.89	6.62	7.41	7.06	10.83	10.12	7.93	11.66	9.28
Price/Cash Flow	9.69	9.32	10.96	11.85	13.44	35.35	41.95	23.06	30.48	55.29	65.72	86	53.78	48.14	45.52
Price/Cash Flow Average	23.38	62.47	57.58	11.49	12.27	19.42	27.41	36.72	23.35	44.48	56.27	78.54	35.05	43.9	37.46
Price/Cash Flow High	491.39	519.63	507.98	13	265.04	38.93	42.46	47.57	32.94	63.39	94.67	128.24	55.8	58.61	50.15
Price/Cash Flow Low	7.62	8.52	8.54	9.14	8.75	7.98	16.33	20.72	16.98	20.23	32.01	48.4	17.19	23.74	19.5
Price/Free Cash Flow Average	20.72	51.57	44.61	10.32	11.98	21.08	24.73	32.53	21.49	37.92	51.62	59.75	34.1	42.21	35.61
Price/Free Cash Flow High	435.32	428.95	393.53	11.68	258.79	42.26	38.32	42.14	30.31	54.05	86.85	97.57	54.3	56.35	47.67
Price/Free Cash Flow Low	6.75	7.03	6.62	8.21	8.54	8.66	14.73	18.35	15.63	17.25	29.37	36.83	16.73	22.83	18.53
EV/Sales Average	5.16	11.86	11.7	2.42	3.06	4.85	9.67	11.83	9.43	15.93	19.41	16.74	16.22	21.57	17.82
EV/Sales High	111.58	99.89	102.76	2.71	62.34	9.57	15.1	15.3	13.61	22.54	32.4	27.14	25.79	28.79	23.86
EV/Sales Low	1.57	1.47	1.78	1.96	2.24	2.08	5.68	6.72	6.65	7.47	11.2	10.44	7.99	11.67	9.28
EV/EBITDA Average	24.18	58.08	65.9	11.55	14.27	15.79	27.57	34.1	31.91	47.19	46.57	63.44	28.66	33.79	28.89
EV/EBITDA High	523.29	489.05	578.97	12.95	290.54	31.16	43.04	44.08	46.06	66.76	77.76	102.82	45.57	45.1	38.67
EV/EBITDA Low	7.37	7.21	10.04	9.38	10.42	6.78	16.19	19.37	22.51	22.12	26.88	39.56	14.12	18.28	15.04
EV/EBIT Average	31.8	78.32	97.39	14.9	17.47	17.31	29.28	36.45	36.17	58.63	52.02	80.99	29.97	34.56	29.52
EV/EBIT High	688.11	659.55	855.62	16.7	355.73	34.15	45.7	47.12	52.21	82.93	86.86	131.26	47.66	46.13	39.51
EV/EBIT Low	9.69	9.73	14.83	12.1	12.76	7.43	17.19	20.7	25.51	27.48	30.02	50.51	14.76	18.7	15.37
Last Price	0.36	0.31	0.39	0.49	0.73	2.73	6.13	3.55	5.96	13.04	23.98	19.51	61.19	125.64	191.96
High Price	18.5	17.29	18.04	0.53	14.34	3.01	6.21	7.32	6.44	14.95	34.55	29.09	63.49	152.96	211.48
Enterprise Value Average	20,613	50,773	48,305	11,308	15,338	33,526	93,975	138,658	102,935	265,698	522,324	451,679	988,262	2,814,979	3,848,703
Enterprise Value High	446,104	427,547	424,387	12,678	312,335	66,144	146,708	179,243	148,576	375,833	872,127	732,050	1,571,319	3,757,640	5,151,850
Enterprise Value Low	6,285	6,305	7,356	9,183	11,199	14,390	55,178	78,751	72,603	124,532	301,408	281,684	486,688	1,523,294	2,003,414

Shares Outstanding	24,488	24,670	22,720	21,797	21,520	23,400	24,240	24,240	25,680	24,800	25,060	24,661	24,640	24,477	24,304
Diluted Weighted Avg Shares	24,655	24,998	23,781	22,523	22,760	25,960	25,280	25,000	24,720	25,120	25,350	25,070	24,940	24,804	24,514
Basic Weighted Avg Shares	24,146	24,773	23,516	22,093	21,720	21,640	23,960	24,320	24,360	24,680	24,960	24,870	24,690	24,555	24,359
Revenue per Share	0.17	0.17	0.18	0.21	0.23	0.32	0.41	0.48	0.45	0.68	1.08	1.08	2.47	5.31	8.86
EBITDA per Share	0.04	0.04	0.03	0.04	0.05	0.1	0.14	0.17	0.13	0.23	0.45	0.29	1.4	3.39	5.47
Operating Income per Share	0.03	0.03	0.02	0.03	0.04	0.09	0.13	0.16	0.12	0.18	0.4	0.22	1.34	3.32	5.35
Basic EPS, GAAP	0.02	0.02	0.02	0.03	0.03	0.08	0.13	0.17	0.11	0.18	0.39	0.18	1.21	2.97	4.93
Basic EPS from Cont Ops	0.02	0.02	0.02	0.03	0.03	0.08	0.13	0.17	0.11	0.18	0.39	0.18	1.21	2.97	4.93
Diluted EPS, GAAP	0.02	0.02	0.02	0.03	0.03	0.06	0.12	0.17	0.11	0.17	0.38	0.17	1.19	2.94	4.9
Diluted EPS from Cont Ops	0.02	0.02	0.02	0.03	0.03	0.06	0.12	0.17	0.11	0.17	0.38	0.17	1.19	2.94	4.9
Dividend per Share	- -	- -	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.04
Cash Flow per Share	0.04	0.03	0.04	0.04	0.05	0.08	0.15	0.15	0.2	0.24	0.36	0.23	1.14	2.61	4.22
Free Cash Flow per Basic Share	0.03	0.03	0.02	0.04	0.05	0.07	0.12	0.13	0.18	0.19	0.33	0.15	1.09	2.48	3.97
Cash & Equivalents per Share	0.13	0.15	0.2	0.21	0.23	0.31	0.3	0.31	0.45	0.47	0.85	0.53	1.05	1.76	2.57
Book Value per Share	0.11	0.13	0.15	0.18	0.2	0.28	0.37	0.52	0.61	0.77	0.65	0.41	1.21	2.77	6.03
Tangible Book Value per Share	0.13	0.16	0.15	0.16	0.17	0.23	0.28	0.36	0.47	0.4	0.8	0.65	1.52	2.99	5.47

NVIDIA Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)