Nvidia
 
Buylyst Valuation
$193.8
Market Price
$457.7
Upside
-58%
 

Target Price based on these Assumptions

Sustainable Free Cash Flow
$5,891 Million
Long-Term Discount Rate
5%

Sustainable Free Cash Flow Calculation

Historical Numbers

Cash Flow Items ($mn) Sustainable Level
Revenue 16,161
-

Cost of goods sold

-
-

R&D and Cost of labor

-
-

Selling, general, and administrative costs

Selling & Admin. Costs

-
-

Other

-
+

Depreciation and amortization

Depreciation 

-
=

Earnings before interest, taxes, depreciation and amortization (EBITDA)

EBITDA

6,788
-

Maintenance capital expenditure

Maintenance Cap-Ex

800
=

Unlevered cash flow

5,988
-

Increases in working capital

Increases in working cap.

0
-

Debt service charges

22
-

Cash taxes

75
=

Discretionary cash flow

5,891
POSSIBLY WIDENING THE MOAT:
-

Growth capital expenditure

Growth Cap-Ex

0
-

Cash spent on acquisitions

Acquisitions

0
-

Other

0
POSSIBLE SHENANIGANS:
-

Dividends

357
-

Share Buybacks

806
=

FREE CASH FLOW

5,891

* Click on the orange dot above to read additional notes on the items

Last 12 months ending 11/06/2018.

We use cookies on this site to ensure the best service possible.