Skip to content
StockMarketAgent
StockMarketAgent researchAnalisado 2026-09-19

NVIDIA Corporation

NVDA
Compra forte
Potencial de alta de 68,7% até o valor justo
Report-date price
US$ 222,27
Recorded 2026-09-18
Valor justo
US$ 374,88
Valor potencial
US$ 586,75
Limite superior da avaliação
Vantagem competitiva
Wide9 / 10
View archive
Fonte em inglêsPT
Exibindo a fonte em inglês enquanto traduzimos
Este relatório ainda não foi traduzido. Atualize em alguns minutos assim que a fila de tradução recuperar o atraso.

§1 Resumo executivoEN

Resposta em 30 segundosStrong Buy
Preço versus valor
Preço
$222.27
Valor justo
$374.88
Valor potencial
$586.75
Em
2026-09-18
Por que pode funcionar

Accelerating transition to continuous 24/7 background agentic AI workloads and expansion of neocloud cluster capacity from 3 GW to 8 GW, driving compounding demand for high-margin NVL72 and Vera Rubin rack-scale systems.

O que mudaria nossa visão

Combined revenue share of Customer One and Customer Two rising above 45% while total cloud datacenter capex decelerates below 10% YoY.

We rate NVIDIA Corporation a Strong Buy with a Fair value of $374.88 per share, representing 68.7% upside from the report-date price of $222.27, underwritten by durable platform lock-in across accelerated computing infrastructure.4

Our rating is Strong Buy. For an ordinary investor, this indicates that NVIDIA represents a compelling opportunity where equity markets significantly undervalue the company's multi-year cash flow generation and durable platform lock-in.

As of September 18, 2026, NVIDIA trades at $222.27 per share. Against this level, our house conclusion identifies a Fair value of $374.88 (representing 68.7% upside) and a Potential value of $586.75 (representing 164.0% upside).4

The primary risk that would alter our investment thesis is a synchronized capital expenditure freeze by top cloud hyperscalers, who account for 36% of FY2026 revenue. If hyperscalers pause cluster buildouts to digest existing infrastructure while shifting internal workloads to custom silicon, revenue growth would decelerate below 20% and gross margins would fall below 70%, impairing operating profitability.56

The strongest reason the thesis succeeds is NVIDIA's architectural dominance in complete rack-scale computing systems, fortified by the proprietary CUDA software platform. Turnkey delivery of NVL72 and Vera Rubin platforms enables customers to achieve superior token cost economics, expanding projected revenue to $680.18B in FY2028 with operating margins exceeding 61%, directly compounding cash flow per share toward our Fair value.5

Proprietary Software Lock-In

CUDA's two-decade developer ecosystem and deep library integration make NVIDIA's architecture the universal standard for AI model training and agentic inference, creating high switching costs that protect operating margins above 58%.5

Secured Multi-Year Supply Visibility

Advance capacity reservations with TSMC and packaging partners secure guided ~70% growth in FY2028, converting massive backlog into cash flow across the Vera Rubin ramp.5

Rack-Scale Systems Leadership

Turnkey NVL72 and Vera Rubin liquid-cooled rack platforms maximize compute density per gigawatt, establishing unmatched total cost of ownership leadership that standalone accelerator chips cannot match.5

Recomendação da casa

Strong Buy: NVIDIA's proprietary CUDA ecosystem, NVLink interconnect architecture, and secured supply chain capacity protect premium margins and multi-year cash flow compounding across global AI infrastructure deployments.5

Visão geral da empresa

NVIDIA pioneered accelerated computing to help solve the most challenging computational problems. NVIDIA is now a data center scale AI infrastructure company reshaping all industries. NVIDIA Corporation specializes in markets where its computing and AI infrastructure platforms can provide tremendous acceleration for applications. These platforms incorporate processors, interconnects, software, algorithms, systems, and services to deliver unique value. Its platforms address four large markets where its expertise is critical: Data Center, Gaming, Professional Visualization, and Automotive.

The Compute & Networking segment includes its Data Center accelerated computing and networking platforms and AI solutions and software, and Automotive platforms and autonomous and electric vehicle solutions including software. The Graphics segment includes GeForce GPUs for gaming and PCs, and Quadro/NVIDIA RTX GPUs for enterprise workstation graphics.

§2 Cenário pessimistaEN

A severe stress scenario occurs if Tier-1 cloud hyperscalers conclude their initial cluster deployments and simultaneously pause infrastructure capex to digest compute capacity while ramping captive internal silicon (e.g. Jalapeno). Because Customer One (22.0%) and Customer Two (14.0%) account for 36.0% of consolidated revenue, such a pause would decelerate Compute and Networking growth below 20%. Simultaneously, yield friction on multi-die 2.5D/3D packaging and NVL72 liquid-cooled rack integration would depress gross margins below 70%, compressing consolidated operating margins toward 43%. If sustained systematically high volatility expands the cost of equity toward 14.67% and de-rates the terminal multiple toward peer levels of 18.5x (AVGO at 18.45x), cash flow generation would compress to the downside valuation boundary of $257.82.

Probability
25%
Return
+16.0%
Path target
$257.82

In the Bear scenario, datacenter expansion pauses post-initial cluster buildouts as top hyperscalers (representing 36.0% of FY2026 revenue) digest hardware capacity and ramp internal custom silicon (e.g. Jalapeno). Growth decelerates below 20% in the medium term, and assembly yield friction in complex NVL72 rack systems compresses gross margins below 70%. Consolidated operating margins contract toward 43%, and valuation multiples compress toward peer levels, establishing the downside boundary at $257.82.

Como esta tese pode falhar

Hyperscaler Capex Freeze and Workload Digestion

Customer concentration of 36.0% across top two customers, leads to severe top-line deceleration if datacenter expansion pauses post-initial cluster buildouts, missing guided ~70% growth.56

FV impact
-17.1%
Revenue and EPS growth 10 points lower for five years
Trigger
Within 18 months

Severe Gross Margin Erosion from System Assembly and Packaging Friction

Management guides Q4 FY2027 gross margin down to 71%-72% and FY2028 to 72%-73%. Yield friction in complex NVL72 rack-scale systems and packaging constraints dropping gross margin below 70% reduces consolidated operating margin by >6pp.5

FV impact
-2.2%
Operating margin 6 points lower throughout
Trigger
Within 12 months

Terminal Multiple Compression toward Semiconductor Peers

NVIDIA trades at 24.15x forward P/E whereas peers trade at lower multiples (AVGO at 18.45x). De-rating from the assumed 30.0x terminal multiple toward peer averages contracts forward earnings fair value by 20.0%.34

FV impact
-10.5%
Terminal multiple 20% lower
Trigger
Within 24 months

Cost of Capital Expansion under High Systematic Risk

With raw beta of 2.2478 and moderate Ke of 12.6706%, a 200 bps increase in discount rates de-rates long-duration cash flows, impacting discounted earnings and FCFF DCF by approximately 20%.2

FV impact
-12.8%
Cost of capital 2 points higher
Trigger
Within 12 months

Sinais de alerta antecipado para monitorar

Os cinco desenvolvimentos que enfraqueceriam a nossa tese de investimento.

Customer concentration across top two customers

Customer concentration surpassing 45% would signal rising vulnerability to individual hyperscaler capex digestion, weakening enterprise and sovereign diversification.

Atual:36.0% combined in FY2026 (Customer One 22.0%, Customer Two 14.0%)

Alerta se>45.0% combined share

GAAP gross margin

Gross margins breaking below 70% would reflect acute packaging yield friction in NVL72 systems and pricing concessions against custom internal silicon.

Atual:74% ±50 bps guided for Q3 FY2027

Alerta se<70.0%

Compute and Networking revenue growth

A collapse in compute growth below 20% would demonstrate an abrupt pause in datacenter infrastructure expansion, falsifying forward earnings trajectories.

Atual:~70% guided for FY2028 and $193.48B in FY2026

Alerta se<20.0% YoY

Forward P/E valuation multiple

Multiple contraction toward broad semiconductor peer averages would indicate structural market de-rating and terminate premium hyper-growth compounding expectations.

Atual:24.15x forward P/E as of 2026-09-19

Alerta se<18.5x (semiconductor peer level, AVGO at 18.45x)

China & Hong Kong revenue contribution share

A precipitous drop in China revenue below 3% driven by tightened export restrictions would eliminate international operating leverage if not offset by domestic expansion.

Atual:$19.68B in FY2026 (9.1% of consolidated revenue)

Alerta se<3.0% of revenue

§3 Vantagem competitivaEN

Wide

NVIDIA possesses a wide economic moat rooted in its full-stack accelerated computing architecture, combining specialized silicon, the proprietary CUDA programming model, and ultra-high-bandwidth NVLink interconnects. This ecosystem creates severe switching barriers for software developers and enterprise customers. Over two decades of library development, runtime optimization, and developer mindshare across frameworks such as cuDNN and TensorRT mean that algorithms and AI applications are natively optimized for NVIDIA hardware. Even frontier labs investing in captive internal silicon continue scaling primary frontier models on NVIDIA infrastructure.

The platform moat is further entrenched by rack-scale system engineering. The transition from individual discrete accelerator cards to third-generation NVL72 rack-scale systems creates unified computing fabrics capable of seamlessly shifting between data processing, pre-training, post-training, and continuous agentic inference. Competing silicon solutions from merchant peers and captive in-house accelerators face substantial integration friction because they lack the interconnect density, liquid cooling system architectures, and software stack required to match rack-level performance.

Scale advantages in procurement and foundry allocations reinforce this software advantage. With Compute and Networking revenue of $193.48B in FY2026 and multi-year supply and advanced packaging commitments secured across leading foundry partners, NVIDIA secures priority access to advanced packaging nodes and high-bandwidth memory. These structural advantages sustain pricing power, as reflected in guided gross margins settling between 72% and 73% in FY2028.

Lucro econômico

NVIDIA generates substantial economic profits, evidenced by an ROIC of 87.30% compared against its moderate cost of capital of 12.6706% and WACC of 12.6133%. Consolidated operating income reached $130.39B on revenue of $215.94B in FY2026, generating an operating margin of 60.38%. This wide spread of economic returns over capital costs is protected by proprietary software architecture and rack-scale integration, preventing return erosion toward commodity hardware returns.24

9/ 10
Wide

Sources of advantage

  1. Proprietary CUDA Software Ecosystem and Developer Network EffectsTwo decades of developer adoption, library standardization, and runtime optimization make CUDA ubiquitous across open and proprietary AI models, ensuring top frontier labs continue building on NVIDIA architecture.Wide
  2. High Switching Costs in Full-Stack Rack Systems and NVLink InterconnectsTransition to fungible NVL72 rack-scale systems unifies computing from data preparation to agentic inference, creating system-level architecture lock-in and high switching hurdles.Wide
  3. Procurement Scale and Advanced Packaging Distribution AdvantageScale in Compute and Networking ($193.48B revenue in FY2026) allows multi-year capacity reservations with key foundry and packaging partners, locking out smaller competitors from constrained capacity.Wide
Ameaças conhecidas à vantagem competitiva
AmeaçaGravidadeCronogramaMitigação
Custom In-House ASIC Development by Cloud Hyperscalersmedium24-36 monthsMaintaining annual architectural cadence (Blackwell to Vera Rubin) and full rack-level co-design that delivers superior total cost of ownership over discrete custom accelerators.5
Advanced Packaging Constraints and Assembly Yield Frictionmedium12-18 monthsSecuring advance multi-year CoWoS and packaging capacity commitments with primary and secondary supply chain partners.5
Physical Datacenter Power and Land Bottleneckshigh18-36 monthsMaximizing compute output per megawatt via liquid-cooled rack architectures and diversifying deployments across modular neocloud capacity scaling from 3 GW to 8 GW.5

§4 Avaliação intrínseca

Seção 4

Avaliação intrínseca

Valor justo
USD 375
Valor potencial USD 587
Preço no momento da análise
$222,27
Valor justo
$374,88
Valor potencial
$586,75
12.61%
Rf 4.94% · ERP 4.14%
Ke (strict)
14.25%
β raw 2.248
Ke (moderate)
12.67%
β adj 1.867
Ke (adjusted)
12.67%
usado no DCF

Valuation lenses

Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.

Lenses that set Fair value

Discounted Earnings
Sets Fair value
US$ 292
Lens value
30%
Influence on Fair value
Applicability
Required
Role
Primary
Horizon
Present intrinsic value
Terminal value
50%
Method

Project SBC-adjusted EPS, discount each year's earnings at cost of equity, then add a Gordon-growth terminal value.

How this lens was calculated
Inputs used in this report
EPS anchor
US$ 4,78
Forward EPS
US$ 15,68
Strict discount rate
14,25%
Projection period
10 years
Value bridge

Under the moderate discount rate, US$ 152 comes from forecast-period earnings and US$ 167 from the long-term value, totaling US$ 319.

Forecast-period earnings value
US$ 152
Long-term value
US$ 167
Moderate-rate value
US$ 319
Forward Earnings
Sets Fair value
US$ 564
Lens value
35%
Influence on Fair value
Applicability
Required
Role
Primary
Horizon
Present value of forward earnings
Method

Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.

How this lens was calculated
Inputs used in this report
Forward EPS
US$ 15,68
Terminal EPS
US$ 31,35
Discount period
4,367 years
Forecast growth
25,98%
Cash flow DCF
Sets Fair value
US$ 262
Lens value
30%
Influence on Fair value
Applicability
Optional
Role
Supporting
Horizon
Present intrinsic value
Terminal value
50,6%
Method

Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.

How this lens was calculated
Inputs used in this report
Starting revenue
US$ 215,9 bi
Terminal EBIT margin
58%
Tax rate
17%
Projection period
10 years
PEG-adjusted Peer
Sets Fair value
US$ 223
Lens value
5%
Influence on Fair value
Applicability
Optional
Role
Supporting
Horizon
Forward peer-implied value
Method

Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.

How this lens was calculated
Inputs used in this report
Forward EPS
US$ 15,68
Forecast growth
46%
Peer median PEG
0,31
Implied forward P/E
14,23×

Checks and reference points

Reverse DCF
Context only
23,84%
Market-implied annual earnings growth
No direct weight
Context only
Applicability
Required
Role
Diagnostic
Horizon
Market expectations at the report date · 10 years
Method

Solve for the growth rate that makes the model value equal the report-date share price.

How this lens was calculated
Inputs used in this report
Report-date price
US$ 222
EPS anchor
US$ 4,78
Projection period
10 years
Implied growth
23,84%

§5 Sensibilidade

Taxa de desconto
Crescimento terminal
2.5%3.0%3.5%4.0%4.5%
10.7%$426.88$434.39$442.92$452.69$463.98
11.7%$393.90$399.39$405.54$412.47$420.34
12.7%$366.19$370.31$374.88$379.95$385.63
13.7%$342.45$345.60$349.07$352.88$357.09
14.7%$321.77$324.23$326.91$329.83$333.03
Linhas: taxa de desconto (Ke para lucros; WACC para fluxo de caixa). Colunas: crescimento terminal.
Variação de duração (anos)

None of the valuation methods used to calculate Fair value relies on a separate assumption about how long the competitive advantage lasts.

Sensitivity reference

The highlighted cell is Fair value when every assumption sits at its base level ($374.88). Each row and column shows what Fair value becomes when one assumption moves.

§6 CenáriosEN

House call
Probability
50%
Return
+68.7%
Path target
$374.88

In the Base scenario, NVIDIA delivers on management guidance with revenue growing 89.4% in FY2027 to $408.92B and 66.3% in FY2028 to $680.18B, aligning closely with sell-side consensus estimates of $682.87B. Secured multi-year packaging and foundry commitments allow fulfillment of existing backlog across Blackwell and Rubin platforms. Gross margins normalize in the 72-74% range, and operating margins settle near 58-61%. Discounting explicit cash flows at a moderate cost of equity of 12.6706% yields a fair value midpoint of $374.88.125

Probability
25%
Return
+164.0%
Path target
$586.75
  • Revenue growth of 100% in FY2027 and 82.9% in FY2028
  • Operating margin expanding to 78.0% in Year 1 and 76.6% in Year 2
  • Vera Rubin architecture reaches over 25% of datacenter mix ahead of schedule5
  • Reinvestment rates scale efficiently between 2.0% and 2.9%

In the Bull scenario, continuous agentic AI inference token demand inflects faster than forecasted, driving neocloud installed capacity above 8 GW and accelerating sovereign and enterprise AI cluster investments. Revenue growth sustains at triple-digit rates in FY2027 before delivering 82.9% growth in FY2028, supported by rapid customer adoption of Vera Rubin systems. Operating margins expand toward 76-78% as high-margin proprietary software licensing attaches to NVL rack systems, driving diluted EPS compounding well above consensus targets and supporting intrinsic value reaching $586.75.5

§7 Árvore de decisão de lucrosEN

Superou
Maintain the rating; Maintain position sizing, track neocloud capacity ramp, and examine customer concentration metrics.
Gatilho: Q3 FY2027 revenue exceeding $110.16B (above guided $108B ±2% range) with gross margin above 74.5%5

Top-line and margin upside demonstrates accelerating Vera Rubin revenue mix and unconstrained demand exceeding supply capacity, validating the compounding trajectory toward consensus FY2028 revenue of $682.87B.

Em linha
Maintain the rating; Keep allocated position weight steady, monitor packaging yield transitions into Q4, and verify Vera Rubin supply commitments.
Gatilho: Q3 FY2027 revenue within $105.84B to $110.16B range with gross margin between 73.5% and 74.5%5

In-line execution confirms operational progress on track with management full-year expectations and guided ~70% growth for FY2028.

Aquém
Downgrade to Buy; Re-examine full-year delivery cadence, review hyperscaler capex commitment updates, and scrutinize packaging yield friction.
Gatilho: Q3 FY2027 revenue below $105.84B or gross margin below 73.0%5

Revenue underperformance would indicate unexpected packaging bottlenecks or early capex digestion by top hyperscalers, requiring an adjustment of near-term growth expectations.

Qualidade dos lucros

NVIDIA demonstrates high earnings quality characterized by strong cash conversion and clean operating margins. FY2026 operating cash flow reached $102.72B relative to net income of $120.07B and operating income of $130.39B. GAAP diluted EPS of $4.78 for FY2026 is underpinned by real cash collections rather than aggressive revenue recognition. While capex expanded to $6.04B in FY2026 to build out rack-scale system testing facilities, free cash flow generation remains abundant, supporting high-quality earnings compounding.4

Métricas a observar antes do anúncio

  1. Métrica:

    Q3 FY2027 Revenue Execution vs Guidance

    AtualGuided at $108B ±2% ($105.84B-$110.16B) with consensus estimate at $109.00B.
    Por que importa

    Validates whether near-term shipment cadence fulfills strong market demand against supply constraints.5

  2. Métrica:

    GAAP Gross Margin Trajectory Across Packaging Transitions

    AtualGuided to 74% ±50 bps in Q3, dipping to 71%-72% in Q4 FY2027.
    Por que importa

    Signals whether complex NVL72 rack assembly yield friction compresses profitability below normalized levels.

  3. Métrica:

    FY2028 Revenue Growth and Supply Fulfillment

    AtualManagement guided ~70% growth, supported by consensus estimate of $682.87B.
    Por que importa

    Determines whether multi-year foundry commitments support delivering the guided ~70% expansion.5

  4. Métrica:

    Top-Two Customer Concentration Share

    Atual36.0% combined in FY2026 (Customer 1 at 22.0%, Customer 2 at 14.0%).
    Por que importa

    Assesses portfolio exposure to capex pauses or custom ASIC substitution by tier-1 hyperscalers.5

  5. Métrica:

    Neocloud Installed Cluster Capacity Expansion

    AtualNeocloud capacity scaling from 3 GW at end of 2025 to 8 GW exiting the current year.
    Por que importa

    Tracks customer diversification outside primary hyperscalers into dedicated AI cloud infrastructure.5

§8 Histórico financeiro

Demonstração de resultados — últimos seis períodos
Period2022-01-312023-01-312024-01-312025-01-312026-01-31Trend
Revenue$26.91B$26.97B$60.92B$130.50B$215.94B+68.3%
Gross profit$17.48B$15.36B$44.30B$97.86B$153.46B+72.1%
Operating income$10.18B$4.44B$34.08B$84.27B$141.71B+93.2%
Net income$9.75B$4.37B$29.76B$72.88B$120.07B+87.3%
EPS (diluted)$0.44$0.33$1.30$2.99$4.78+81.1%
EBITDA$11.35B$5.99B$35.58B$86.14B$144.55B+88.9%
R&D$5.27B$7.34B$8.68B$12.91B$18.50B+36.9%
SG&A$2.17B$2.44B$2.65B$3.49B$4.58B+20.6%
Previsão anual aceite
MétricaFY2027FY2028FY2029FY2030FY2031FY2032FY2033FY2034FY2035FY2036
Revenue$408.92B$680.18B$924.03B$1.16T$1.36T$1.55T$1.70T$1.84T$1.95T$2.04T
Revenue growth89.4%66.3%35.9%25.4%17.7%13.8%9.9%7.9%5.9%4.5%
Operating margin62.4%61.3%59.8%58.1%56.3%55.4%55.5%54.6%54.7%54.7%
Operating income$255.00B$416.59B$552.19B$673.47B$767.90B$859.75B$946.14B$1.00T$1.07T$1.11T
Tax rate17.0%17.0%14.1%14.1%14.1%14.1%14.1%14.1%14.1%14.1%
NOPAT$211.65B$345.77B$474.27B$578.44B$659.55B$738.44B$812.64B$862.34B$914.77B$956.34B
Reinvestment$4.89B$6.88B$7.93B$7.83B$6.82B$12.03B$18.08B$24.31B$31.23B$38.34B
Reinvestment rate (of NOPAT)2.3%2.0%1.7%1.4%1.0%1.6%2.2%2.8%3.4%4.0%
Depreciation and amortization$5.38B$8.96B$12.17B$15.25B$17.95B$20.42B$22.44B$24.22B$25.66B$26.81B
Free cash flow to firm$206.76B$338.89B$466.34B$570.61B$652.72B$726.41B$794.57B$838.03B$883.54B$917.99B
Compute and Networking revenue$366.39B$609.44B$827.93B$1.04T$1.22T$1.39T$1.53T$1.65T$1.75T$1.82T
Graphics revenue$42.53B$70.74B$96.10B$120.49B$141.78B$161.33B$177.26B$191.29B$202.68B$211.75B
Terminal growth3.5%3.5%3.5%3.5%3.5%3.5%3.5%3.5%3.5%3.5%
Fluxo de caixa

Operating cash flow expanded to $102.72B in FY2026, demonstrating high conversion against net income of $120.07B. Free cash flow has compounded dramatically from $8.13B in FY2022, reaching tens of billions annually despite capital expenditures scaling to $6.04B in FY2026 (2.13x D&A) from $1.07B in FY2024. Capital intensity remains exceptionally low relative to gross cash generation, enabling self-funded capacity buildouts, advanced packaging commitments, and robust shareholder cash distributions.47

Alocação de capital

NVIDIA prioritizes reinvestment in software and architectural R&D to sustain technology leadership across Blackwell and Vera Rubin platforms. Cash returns to shareholders are executed predominantly via opportunistic share repurchases, while maintaining a modest cash dividend payout. Balance sheet liquidity remains pristine, with total debt of $38.86B representing a modest debt weight of 0.72% against a total market capitalization of $5.37T, ensuring substantial strategic flexibility.

The massive spread between ROIC and cost of capital is driven by operating margins of 60.38% on FY2026 revenue of $215.94B. High asset turns enabled by fabless production with outsourced foundry partners allow NVIDIA to generate exceptional economic value on a modest invested capital base.

ROIC of 87.30% vastly surpasses the moderate WACC of 12.6133% and cost of equity of 12.6706%.

Compute and Networking Represents the Primary Engine of Scale and Profitability

FY2026 Compute and Networking segment delivered $193.48B in revenue and $130.14B in operating income, representing 89.6% of consolidated sales and 99.8% of operating income.

Consolidated growth and valuation are overwhelmingly driven by datacenter accelerator adoption, relegating gaming and graphics ($22.46B revenue) to secondary operational drivers.

Top-Two Customer Concentration Creates Vulnerability to Cloud Capex Pauses

Customer One accounted for 22.0% ($47.51B) and Customer Two accounted for 14.0% ($30.23B) of FY2026 revenue, concentrating 36.0% of revenue in two accounts.

Any capital expenditure digestion or ASIC substitution by either of these two customers poses an immediate risk to consensus forward growth trajectories.

Domestic Revenue Scale Buffers Geopolitical Export Restriction Exposure

United States revenue totaled $149.62B (69.3%) in FY2026, while China (including Hong Kong) contributed $19.68B (9.1%) and Taiwan contributed $42.35B (19.6%).

The dominant concentration of demand within domestic hyperscalers insulates aggregate financial performance against incremental export restrictions on advanced chips into China.

Receita mais recenteUS$ 215,9 biCAGR da receita +46,6%
Margem operacional60,4%10 períodos fiscais
Fluxo de caixa livre mais recenteUS$ 96,7 biFY2026
Caixa líquidoUS$ 51,1 biFY2026
Detalhamento da demonstração de resultadosComo a escala do negócio se converte em lucro reportado.26 de jul. de 2026
StockMarketAgent.AI
Dados do histórico financeiro
ReceitaUS$ 96.221.000.000
Custo das receitasUS$ 24.079.000.000
Lucro brutoUS$ 72.142.000.000
Despesas operacionaisUS$ 8.408.000.000
Lucro operacionalUS$ 63.734.000.000
Itens não operacionais e impostos-US$ 4.046.000.000
Lucro líquidoUS$ 59.688.000.000
Visão geral do balançoComo os ativos reportados são mantidos e financiados no período selecionado.
StockMarketAgent.AI
Dados da composição do balanço
Ativos totaisUS$ 206.803.000.000
CaixaUS$ 10.605.000.000
Ativos circulantesUS$ 125.605.000.000
Passivos totaisUS$ 49.510.000.000
Passivos circulantesUS$ 32.163.000.000
Patrimônio líquidoUS$ 157.293.000.000
Ponte do fluxo de caixaComo o fluxo de caixa operacional se tornou fluxo de caixa livre em FY2026.
StockMarketAgent.AI
US$ 102,7 bi − US$ 6 biFluxo de caixa livre US$ 96,7 bi
Dados da ponte do fluxo de caixa
Lucro líquidoUS$ 120.067.000.000
Entrada operacionalUS$ 129.296.000.000
Depreciação e amortizaçãoUS$ 2.843.000.000
Remuneração baseada em açõesUS$ 6.386.000.000
Fluxo de caixa operacionalUS$ 102.718.000.000
Saída operacionalUS$ 26.578.000.000
Caixa disponívelUS$ 111.307.000.000
Caixa inicialUS$ 8.589.000.000
Saída de investimentosUS$ 52.228.000.000
CapexUS$ 6.042.000.000
Outras atividades de investimentoUS$ 46.186.000.000
Saída de financiamentosUS$ 48.474.000.000
Recompras de açõesUS$ 40.086.000.000
Dividendos pagosUS$ 974.000.000
Outras atividades de financiamentoUS$ 7.414.000.000
Caixa finalUS$ 10.605.000.000
Fluxo de investimentos-US$ 52.228.000.000
Fluxo de financiamentos-US$ 48.474.000.000
Receita por segmento operacionalParticipação na receita total de 2026-01-25.
Receita por segmento operacionalParticipação
Compute And NetworkingUS$ 193,5 bi89,6%+66,5% a/a
GraphicsUS$ 22,5 bi10,4%+57% a/a

Fonte: SEC EDGAR · Protocolado 2026-02-25 · SEC EDGAR

Dados da composição da receita: Receita por segmento operacional
Receita por segmento operacionalReceitaParticipaçãoa/a
Compute And NetworkingUS$ 193,5 bi89,6%66,5%
GraphicsUS$ 22,5 bi10,4%57%
Receita por regiãoParticipação na receita total de 2026-01-25.
Receita por regiãoParticipação
United StatesUS$ 149,6 bi69,3%+93,1% a/a
TaiwanUS$ 42,3 bi19,6%+79,4% a/a
China Including Hong KongUS$ 19,7 bi9,1%−21,4% a/a
OutrosUS$ 4,3 bi2%−1,6% a/a

Fonte: SEC EDGAR · Protocolado 2026-02-25 · SEC EDGAR

Dados da composição da receita: Receita por região
Receita por regiãoReceitaParticipaçãoa/a
United StatesUS$ 149,6 bi69,3%93,1%
TaiwanUS$ 42,3 bi19,6%79,4%
China Including Hong KongUS$ 19,7 bi9,1%-21,4%
OtherUS$ 4,3 bi2%-1,6%
Receita e resultadosComo a escala do negócio se converte em lucro reportado.
Caixa e dívidaLiquidez disponível face ao endividamento total.
Geração de caixaFluxo de caixa operacional comparado com o fluxo de caixa livre.
RentabilidadeEvolução das margens bruta, operacional e líquida.

Dados financeiros pontuais utilizados na análise de 2026-09-19.

Dados do histórico financeiro
PeríodoReceitaEBITDALucro líquidoFluxo de caixa operacionalFluxo de caixa livreCapexDepreciação e amortizaçãoRemuneração baseada em açõesRecompras de açõesDividendos pagosEmissão líquida de dívidaFluxo de investimentosFluxo de financiamentosCaixa inicialCaixa finalCaixa e investimentosDívida totalMargem operacionalROICWACCDiferencial ROIC−WACC
2017-01-31US$ 6,9 biUS$ 2,2 biUS$ 1,7 biUS$ 1,7 biUS$ 1,5 biUS$ 176 miUS$ 187 miUS$ 247 mi—US$ 261 mi—-US$ 793 miUS$ 291 mi—US$ 1,8 biUS$ 6,8 biUS$ 2,8 bi28,0%—8,2%—
2018-01-31US$ 9,7 biUS$ 3,5 biUS$ 3 biUS$ 3,5 biUS$ 2,9 biUS$ 593 miUS$ 199 miUS$ 391 mi—US$ 341 mi—US$ 1,3 bi-US$ 2,5 biUS$ 1,8 biUS$ 4 biUS$ 7,1 biUS$ 2 bi33,0%—8,0%—
2019-01-31US$ 11,7 biUS$ 4,2 biUS$ 4,1 biUS$ 3,7 biUS$ 3,1 biUS$ 600 miUS$ 262 miUS$ 557 mi—US$ 371 mi—-US$ 4,1 bi-US$ 2,9 biUS$ 4 biUS$ 782 miUS$ 7,4 biUS$ 2,1 bi32,5%—9,3%—
2020-01-31US$ 10,9 biUS$ 3,4 biUS$ 2,8 biUS$ 4,8 biUS$ 4,3 biUS$ 489 miUS$ 381 miUS$ 844 mi—US$ 390 mi—US$ 6,1 bi-US$ 792 miUS$ 782 miUS$ 10,9 biUS$ 10,9 biUS$ 2,6 bi26,1%—8,8%—
2021-01-31US$ 16,7 biUS$ 5,7 biUS$ 4,3 biUS$ 5,8 biUS$ 4,7 biUS$ 1,1 biUS$ 1,1 biUS$ 1,4 bi—US$ 395 mi—-US$ 19,7 biUS$ 3,8 biUS$ 10,9 biUS$ 847 miUS$ 11,6 biUS$ 7,6 bi27,2%—6,6%—
2022-01-31US$ 26,9 biUS$ 11,4 biUS$ 9,8 biUS$ 9,1 biUS$ 8,1 biUS$ 976 miUS$ 1,2 biUS$ 2 bi—US$ 399 mi—-US$ 9,8 biUS$ 1,9 biUS$ 847 miUS$ 2 biUS$ 21,2 biUS$ 11,7 bi37,3%—7,1%—
2023-01-31US$ 27 biUS$ 6 biUS$ 4,4 biUS$ 5,6 biUS$ 3,8 biUS$ 1,8 biUS$ 1,5 biUS$ 2,7 biUS$ 10 biUS$ 398 miUS$ 0US$ 7,4 bi-US$ 11,6 biUS$ 2 biUS$ 3,4 biUS$ 13,3 biUS$ 11,9 bi15,7%—10,0%—
2024-01-31US$ 60,9 biUS$ 35,6 biUS$ 29,8 biUS$ 28,1 biUS$ 27 biUS$ 1,1 biUS$ 1,5 biUS$ 3,5 biUS$ 9,5 biUS$ 395 mi-US$ 1,3 bi-US$ 10,6 bi-US$ 13,6 biUS$ 3,4 biUS$ 7,3 biUS$ 26 biUS$ 11,1 bi54,1%—10,3%—
2025-01-31US$ 130,5 biUS$ 86,1 biUS$ 72,9 biUS$ 64,1 biUS$ 60,9 biUS$ 3,2 biUS$ 1,9 biUS$ 4,7 biUS$ 33,7 biUS$ 834 mi-US$ 1,3 bi-US$ 20,4 bi-US$ 42,4 biUS$ 7,3 biUS$ 8,6 biUS$ 43,2 biUS$ 10,3 bi62,4%—10,9%—
2026-01-31US$ 215,9 biUS$ 144,6 biUS$ 120,1 biUS$ 102,7 biUS$ 96,7 biUS$ 6 biUS$ 2,8 biUS$ 6,4 biUS$ 40,1 biUS$ 974 miUS$ 0-US$ 52,2 bi-US$ 48,5 biUS$ 8,6 biUS$ 10,6 biUS$ 62,6 biUS$ 11,4 bi60,4%—12,7%—

§9 Comparação de avaliação com pares

NVIDIA CorporationNVDA
Preço / valor justo
Valor justoUS$ 374,88Report-date priceUS$ 222,27
Data da avaliação
Vantagem competitivaWide
Scorecard de investimento84 / 100
Broadcom Inc.AVGO
Preço / valor justo
Valor justoUS$ 363,07Report-date priceUS$ 357,9
Data da avaliação
Vantagem competitivaNone
Scorecard de investimento69 / 100
Micron Technology, Inc.MU
Preço / valor justo
Valor justoUS$ 1.794,21Report-date priceUS$ 1.000,26
Data da avaliação
Vantagem competitivaNone
Scorecard de investimento75 / 100
NVIDIA CorporationNVDA
Preço / valor justo
Valor justoUS$ 374,88Report-date priceUS$ 222,27
Data da avaliação
Vantagem competitivaWide
Scorecard de investimento84 / 100
Advanced Micro Devices Inc.AMD
Preço / valor justo
Valor justoUS$ 292,52Report-date priceUS$ 607,57
Data da avaliação
Vantagem competitivaNarrow
Scorecard de investimento68 / 100
Analog Devices, Inc.ADI
Preço / valor justo
Valor justoUS$ 196,19Report-date priceUS$ 362,25
Data da avaliação
Vantagem competitivaNone
Scorecard de investimento57 / 100
Múltiplos de pares e rentabilidade
TickerNomeCap. mercadoP/EP/SEV/EBITDAROEMargem
NVDANVIDIA Corporation$5.37T24.2x17.7x26.5x117.2%—
AVGOBroadcom Inc.$1.71T18.4x19.2x33.3x44.2%54.3%
MUMicron Technology Inc.$1.15T6.5x12.7x16.5x66.6%80.4%
AMDAdvanced Micro Devices Inc.$913.9B36.0x22.1x94.7x10.2%17.2%
ADIAnalog Devices Inc.$182.1B23.0x13.1x27.3x12.2%39.5%

NVIDIA Corporation (NVDA) trades at 24.2x forward earnings against a peer median of 20.7x. Its EV/EBITDA of 26.5x compares with a peer median of 30.3x. The comparison uses 4 peers: Broadcom Inc., Micron Technology Inc., Advanced Micro Devices Inc. and Analog Devices Inc., as of 2026-09-18 to 2026-09-19.

§10 Setor e cicloEN

Fase do ciclo
Expansion

Semiconductor industry capex-to-revenue stands at 4.4% with capex-to-depreciation at 1.27x. NVIDIA's capital expenditures grew from $1.07B in FY2024 to $6.04B in FY2026 (2.13x D&A), supporting system testing and advanced packaging infrastructure for rack-scale systems.4

Ciclo de alta

In an extended bull cycle, the inflection from prompt-based AI into continuous autonomous agentic inference drives an exponential surge in token consumption, compelling hyperscalers, neoclouds, and sovereigns to compound datacenter capex above 50% annually through FY2028. NVIDIA's secured multi-year foundry and packaging commitments allow it to capture the majority of industry spending, sustaining revenue growth near guided ~70% levels with operating margins expanding toward 62%.

Ciclo de baixa

In a downcycle or digestion phase, hyperscalers pause physical datacenter buildouts following initial foundation cluster completions due to power interconnect bottlenecks and slower enterprise ROI monetization. Slower spending by the top two customers (36.0% FY2026 revenue share) decelerates industry accelerator shipments, leading to component inventory build and pricing concessions that compress gross margins toward 70%.

Tendências seculares
TendênciaImpactoNota
Proliferation of Continuous 24/7 Agentic AI WorkloadspositiveThe transition from human-prompted models to autonomous background agentic computing drives an enduring expansion in inference token requirements.
Expansion of Neocloud and Sovereign AI Datacenter CapacitypositiveNeocloud partners are scaling installed capacity from 3 GW to 8 GW exiting the year, broadening compute consumption outside the primary hyperscaler cohort.
Datacenter Power Interconnection and Shell ConstraintsneutralPower availability and grid interconnect delays create physical deployment ceilings, shifting procurement priority toward maximum compute density per megawatt.
Posicionamento

NVIDIA occupies the apex positioning within accelerated computing infrastructure, commanding dominant market share across AI accelerators and high-speed datacenter networking fabrics. By pairing compute GPUs with proprietary NVLink switches, Mellanox networking, and full-stack software runtimes, NVIDIA captures full rack-level system value rather than commoditized chip margins. Furthermore, balanced geographic exposure—with U.S. revenue representing 69.3% ($149.62B) versus China at 9.1% ($19.68B) —positions NVIDIA to absorb international regulatory restrictions without structural disruption.56

§11 Gestão de posiçãoEN

Dimensionamento
5-7%

High conviction is underwritten by NVIDIA's wide economic moat, exceptional ROIC of 87.30% exceeding capital costs of 12.6706%, and multi-year visibility supported by secured foundry commitments. A 5-7% target weight balances dominant technology leadership against customer concentration risk (36% top-two customers).256

Risco

Portfolio risk is managed by enforcing a maximum allocation cap of 7.0%, limiting exposure to broader semiconductor sector volatility (raw beta of 2.2478). Cross-correlation with megacap cloud hyperscalers is monitored quarterly, and rebalancing is executed automatically upon reaching defined take-profit and checkpoint thresholds.

Tranches de entrada
NívelAçãoPor quê
$218 - $225Initiate primary core position (50-60% of allocation)Shares at $222.27 as of September 18, 2026 trade at 24.15x forward P/E, offering a 68.66% discount to fair value midpoint of $374.88.
$195 - $210Add secondary allocation tranche (40-50% of allocation)Any pullback driven by macro volatility or transient packaging headlines provides a deeper margin of safety toward conservative valuation bounds.
Tranches de saída
NívelAção
$375Trim 20-25% of allocation as price converges to fair value midpoint
$500 - $550Trim an additional 25-30% of position as valuation approaches the upper boundary of the valuation range
Checkpoints trimestrais
MétricaLimiteAção
GAAP Gross Margin<70.0%Re-examine system assembly and packaging yields on NVL72 racks and test for pricing erosion against custom ASICs.
Top-Two Customer Concentration Share>45.0%Stress test portfolio cash flows against an abrupt hyperscaler capex digestion cycle.
Compute and Networking YoY Growth<20.0%Initiate fundamental re-underwrite and reassess long-term earnings compounding path.
Forward P/E Valuation Multiple<18.5xEvaluate whether peer multiple compression (AVGO at 18.45x) reflects structural technology de-rating.3

§12 Perspectivas dos investidoresEN

Fundamental Valuation
Buy

At $222.27, NVIDIA trades at a 40.7% discount to house Fair value of $374.88, anchored by consensus FY2028 EPS of $15.68 and structural free cash flow compounding.14

Growth and Momentum
Buy

Management guided ~70% revenue growth for FY2028 supported by post-earnings upward revisions to $682.87B consensus revenue.15

Risk-Conscious / Bear Perspective
Hold

Customer concentration across top two hyperscalers (36.0%) creates vulnerability to capex digestion, though current 24.15x forward P/E already provides downside protection relative to peer medians.46

§14 Recomendação finalEN

Ação
Compra forte

NVIDIA is rated Strong Buy with a house Fair value of $374.88 per share, offering 68.7% upside from the analysis date price of $222.27. The recommendation is underwritten by structural moat advantages in CUDA, multi-year capacity reservations, and consensus FY2028 EPS resetting to $15.68.145

While customer concentration among cloud hyperscalers (36% combined share) introduces capex digestion risk, non-hyperscaler enterprise, sovereign AI, and neocloud expansion mitigate downside severity and support compounding free cash flow.

§15 Your notes

Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.

Private notes
Visible only to you. Synced to this device.
0 char

Sources

The records this analysis drew on, as they stood when it was run.

Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.

Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ

NVDA — frequently asked questions

  1. Is NVIDIA Corporation overvalued?

    In our latest published analysis dated 2026-09-19, NVDA looks meaningfully undervalued. The price recorded at analysis is USD 222 versus our fair value of USD 375; the high endpoint is presented separately as potential value of USD 587. That implies roughly 68.7% upside to fair value at that date.
  2. What is NVDA's fair value?

  3. Should I buy NVDA now?

  4. What are the biggest risks for NVDA?

  5. What is NVDA's rating?

  6. What archetype is NVDA?

Related coverage

Names readers of NVDA also follow

Same archetype: hyper-growth
Same sector: Information Technology