For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for NVIDIA Corporation (NVDA) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
NVIDIA Corporation
NVDA NASDAQNVIDIA Corporation designs and manufactures graphics processing units (GPUs), chipsets, and related multimedia software. It operates through two primary segments: Graphics Processing Unit (GPU) and Compute & Networking. The GPU segment includes brands like GeForce for gaming, Quadro for professional designers, Tesla and DGX for AI scientists and data researchers, and GRID for cloud-based visual computing users. The Compute & Networking segment features Tegra processors that integrate GPUs and multi-core CPUs into a single chip, powering mobile gaming supercomputers, entertainment devices, autonomous robots, drones, and vehicles. NVIDIA Corporation creates platforms targeting four key markets: gaming, professional visualization, data centers, and automotive. Its offerings include the NVIDIA DGX AI supercomputer, the NVIDIA DRIVE AI platform for automotive computing, and the GeForce NOW cloud gaming service. Founded in 1993 and headquartered in Santa Clara, California, NVIDIA Corporation plays a pivotal role in advancing high-performance computing, artificial intelligence, and immersive graphics across consumer, enterprise, and industrial applications.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): 4.90
Total Equity: $157.29B
Shares: 24,514,000,000
Total Debt: $11.04B
Cash: $10.61B
EBITDA: $133.23B
Total Debt: $11.04B
Cash: $10.61B
Revenue: $215.94B
Revenue: $215.94B
Revenue: $215.94B
Total Equity: $157.29B
Tax Rate: 15.1%
Equity: $157.29B
Total Debt: $11.04B
Cash: $10.61B
Current Liabilities: $32.16B
Long-Term Debt: $10.04B
Total Debt: $11.04B
Total Equity: $157.29B
Shares: 24,514,000,000
Shares: 24,514,000,000
CapEx: -$6.04B
Shares: 24,514,000,000
Stock Price: $197.01
Net Income: $120.07B
Industry Benchmarks
Income Statement (Annual)
Last updated: Jul 29, 2026 11:19am (25d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | $26.9B | $27.0B | $60.9B | $130.5B | $215.9B |
| Cost of Revenue | $9.4B | $11.6B | $16.6B | $32.6B | $62.5B |
| Gross Profit | $17.5B | $15.4B | $44.3B | $97.9B | $153.5B |
| Operating Expenses | $7.4B | $11.1B | $11.3B | $16.4B | $23.1B |
| Operating Income | $10.0B | $4.2B | $33.0B | $81.5B | $130.4B |
| Net Income | $9.8B | $4.4B | $29.8B | $72.9B | $120.1B |
| EBITDA | $11.2B | $5.8B | $34.5B | $83.3B | $133.2B |
| EPS | $0.39 | $0.18 | $1.21 | $2.97 | $4.93 |
| EPS (Diluted) | $0.38 | $0.17 | $1.19 | $2.94 | $4.90 |
Balance Sheet (Annual)
Last updated: Jul 23, 2026 7:51pm (30d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Cash & Equivalents | $2.0B | $3.4B | $7.3B | $8.6B | $10.6B |
| Total Current Assets | $28.8B | $23.1B | $44.3B | $80.1B | $125.6B |
| Total Assets | $44.2B | $41.2B | $65.7B | $111.6B | $206.8B |
| Current Liabilities | $4.3B | $6.6B | $10.6B | $18.0B | $32.2B |
| Long-Term Debt | $11.7B | $10.6B | $9.6B | $10.0B | $10.0B |
| Total Liabilities | $17.6B | $19.1B | $22.8B | $32.3B | $49.5B |
| Total Equity | $26.6B | $22.1B | $43.0B | $79.3B | $157.3B |
| Retained Earnings | $16.2B | $10.2B | $29.8B | $68.0B | $147.0B |
Cash Flow (Annual)
Last updated: Jul 29, 2026 11:19am (25d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Operating Cash Flow | $9.1B | $5.6B | $28.1B | $64.1B | $102.7B |
| Capital Expenditure | -$976.0M | -$1.8B | -$1.1B | -$3.2B | -$6.0B |
| Free Cash Flow | $8.1B | $3.8B | $27.0B | $60.9B | $96.7B |
| Acquisitions (net) | -$263.0M | -$49.0M | -$83.0M | -$1.0B | -$1.5B |
| Net Debt Issued / (Repaid) | $1.0B | $0 | $1.3B | $1.3B | $0 |
| Dividends Paid | -$399.0M | -$398.0M | -$395.0M | -$834.0M | -$974.0M |
| Stock Buybacks | $0 | -$10.0B | -$9.5B | -$33.7B | -$40.1B |
| Net Change in Cash | $1.1B | $1.4B | $3.9B | $1.3B | $2.0B |
Growth Trends (YoY %)
Last updated: Jul 29, 2026 11:19am (25d ago)| Metric | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Revenue Growth | +0.2% | +125.9% | +114.2% | +65.5% |
| Gross Profit Growth | -12.1% | +188.5% | +120.9% | +56.8% |
| Operating Income Growth | -57.9% | +680.6% | +147.0% | +60.1% |
| Net Income Growth | -55.2% | +581.3% | +144.9% | +64.7% |
| EBITDA Growth | -48.6% | +497.8% | +141.6% | +59.9% |
Dividend History (Last 20)
Last updated: Jul 23, 2026 7:51pm (30d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-06-04 | $0.25 | — | — | — |
| 2026-03-11 | $0.01 | — | — | — |
| 2025-12-04 | $0.01 | — | — | — |
| 2025-09-11 | $0.01 | — | — | — |
| 2025-06-11 | $0.01 | — | — | — |
| 2025-03-12 | $0.01 | — | — | — |
| 2024-12-05 | $0.01 | — | — | — |
| 2024-09-12 | $0.01 | — | — | — |
| 2024-06-11 | $0.01 | — | — | — |
| 2024-03-05 | $0.00 | — | — | — |
| 2023-12-05 | $0.00 | — | — | — |
| 2023-09-06 | $0.00 | — | — | — |
| 2023-06-07 | $0.00 | — | — | — |
| 2023-03-07 | $0.00 | — | — | — |
| 2022-11-30 | $0.00 | — | — | — |
| 2022-09-07 | $0.00 | — | — | — |
| 2022-06-08 | $0.00 | — | — | — |
| 2022-03-02 | $0.00 | — | — | — |
| 2021-12-01 | $0.00 | — | — | — |
| 2021-08-31 | $0.00 | — | — | — |
Deep Analysis
Risk : Reward — if the last quarter repeats
Live · as of 2026-08-17 16:55Recovery pays +225%; another quarter like the last one costs 9%. Ratio 26.2:1.
| Case | Growth | Margin | Fair value | vs price ($192.65) |
|---|---|---|---|---|
| Bull — recovery | +156% | 35.0% | $626.27 | +225% |
| Base — stabilizes | +104% | 35.0% | $253.38 | +32% |
| Bear — keeps slipping | +52% | 35.0% | $85.52 | -56% |
| Stress — last quarter repeats | +85% | 35.0% | $176.12 | -9% |
Narrative Economics
market-narrative step).
Growth Outlook
Analyzed 2026-08-17 16:05The question every valuation on this page silently assumes: is this company likely to grow? Judged forward — the business, its category, the world — against what's already printed.
Claude Reading
Starting from the raw numbers: the quarterly trajectory is actually re-accelerating, not decelerating as the Revenue Confidence flag suggests. Sequential growth went $30.0B → $35.1B → $39.3B → $44.1B → $46.7B → $57.0B → $68.1B → $81.6B. That's +19.7% QoQ in the latest print, the strongest sequential in a year, and net margin ripped from 42.6% (Apr 2025, which looks like a one-off with a tax/charge distortion given the 56% band on either side) to 71.5% last quarter. TTM revenue is roughly $253B and TTM net income around $159B, putting the trailing P/E closer to 30x, not 40x. On forward numbers — if Q1 FY27 annualizes even flat at $326B with 60% net margins — you're at ~$196B in earnings, or ~24x forward. That is not an obviously stretched multiple for a business compounding revenue 65%+ YoY with 70% incremental margins and $97B FCF.
Where I part ways with the Market Forces model: it cites "decelerating growth" and "massive insider selling" as critical warnings. The data shows the opposite on growth — QoQ acceleration into the most recent print — and the insider ledger provided shows one 500K gift and routine award grants, not open-market sales. If the model is pulling from a broader Form 4 dataset showing Huang's 10b5-1 dispositions, that's worth naming, but the file here doesn't substantiate "massive insider selling." I'd downgrade that signal's weight. The Synthesis verdict of "High Conviction Required" is defensible directionally but the framing that NVDA must "grow 60% annually from a $216B base for 5+ years" overstates what's embedded — even 25-30% CAGR through FY29 with margin normalization to 55% gets you to fair value in the current zip code.
The contrarian case is real but narrower than the models articulate. It isn't "AI is a bubble" — it's three specific things. First, customer concentration: hyperscaler capex (MSFT, META, GOOG, AMZN, Oracle) drives the majority of data center revenue, and all five are simultaneously funding custom silicon (Trainium, TPU, MTIA, Maia). Second, the 71.5% net margin is arithmetically unsustainable — that implies pricing power against buyers who are also your largest customers and increasingly your competitors; historical semi cycles compress margins hard when supply catches demand. Third, at $253B TTM revenue NVDA is already ~4% of global semiconductor + data center capex combined; the law of large numbers is real. The P/B of 30 flagged in anomalies is a non-issue — equity is $157B and growing $100B+ per year organically; book will compound into the multiple within 24 months absent buybacks.
Net: I dissent partially from both Synthesis and Market Forces. At $197 and ~$4.77T, NVDA is not priced for perfection — it's priced for "very good," roughly 25% revenue CAGR through FY29 with margins drifting from 55% to 45%. That's achievable if inference workloads scale as training has. Fair value on a blended DCF/multiple framework with those assumptions lands $180-230; today's price is inside that band, not above it. The asymmetry has narrowed dramatically from 18 months ago but hasn't inverted. The real risk isn't valuation — it's a single bad quarter where hyperscaler capex guidance flinches, which would compress the multiple to 20x on forward earnings and take the stock to $140-150 fast. Position sizing matters more than directional call here: this is a hold-if-owned, add-on-drawdown, don't-chase name. I'd disagree with anyone calling it a short and disagree with anyone backing up the truck at $197 without a plan for a 25% drawdown scenario.
GPT Reading
What jumps out to me in the raw data is not just scale, but the speed with which NVIDIA has turned scale into near-unprecedented profitability. Annual revenue went from $60.9B in FY24 to $130.5B in FY25 to $215.9B in FY26; net income went from $29.8B to $72.9B to $120.1B over the same span. That is not a normal semiconductor ramp; it is a platform toll-taker phase. The latest quarterly run-rate is even more extreme: revenue of $81.6B and net income of $58.3B imply a 71.5% net margin, which is so high that I treat it as peak economics, not a stable base. Even if you smooth that out, the business is throwing off absurd cash relative to capital needs: $102.7B operating cash flow, $96.7B free cash flow, and only $6.0B of capex. Balance-sheet risk is basically absent with $10.6B cash against $11.0B debt and a current ratio near 3.9. So the core story I see is a company with real monopoly-like economics today, but whose valuation now rests less on proving quality and more on proving durability.
That durability is where I get more cautious than the headline growth suggests. Yes, the quarter-to-quarter revenue staircase from $30.0B to $81.6B is extraordinary, and yes, the most recent YoY growth of 65.5% on such a huge base is still elite. But the stock is already capitalized at $4.77T, about 22.4x trailing sales and 40.2x annual earnings on the canonical numbers. Even if you prefer the lower trailing P/E implied by annualizing recent quarters, you are still paying a megacap premium for margins that are likely above mid-cycle and possibly above sustainable-cycle. FY26 gross margin was 71.1%, operating margin 60.4%, net margin 55.6%; those are phenomenal, but also leave very little room for disappointment. My read is that NVIDIA no longer needs to merely grow fast; it needs to avoid any material reset in pricing power, mix, or hyperscaler urgency. This is not fragile financially, but it is fragile narratively because so much of the equity value is tied to keeping these exceptional margins unusually high.
Opus argues the “quarterly trajectory is actually re-accelerating, not decelerating,” and on the raw quarterly sequence I agree. The latest step from $68.1B to $81.6B is a stronger sequential move than the prior two quarters, so any blanket “deceleration” label is too crude. I also agree with Opus that the insider-selling alarm is not supported by the ledger provided here: a 500K-share gift and repeated award entries are not evidence of bearish insider exits. But I disagree with Opus’s more important conclusion that “at $197 and ~$4.77T, NVDA is not priced for perfection — it’s priced for very good.” I think that understates what is embedded. At 22x sales and roughly 36x EV/EBITDA for a company already doing $216B annual revenue, the market is not paying for merely “very good”; it is paying for several more years of extraordinary economics. If revenue growth settles from 65% YoY toward 20-25% and net margins normalize from the current 55-70% zone toward something closer to 40-45%, the valuation support becomes much thinner than Opus suggests.
I also disagree with Opus’s fair-value band of $180-230 because it leans too heavily on annualizing a blowout quarter and too lightly on cyclicality. Opus says even 25-30% CAGR through FY29 with margin normalization to 55% gets you to fair value around here. That 55% net margin assumption is exactly where I balk. NVIDIA’s FY26 full-year net margin was 55.6%, and the latest quarter was 71.5%; using 55% as a normalized destination is not conservatism, it is close to assuming today’s exceptional economics persist almost intact. In semis, even dominant franchises rarely hold this level once customers optimize spend, competitors improve, and supply constraints ease. On the other hand, I agree with Opus that the real fault line is hyperscaler capex reflexivity. With revenue now so dependent on a small set of giant buyers, one pause in AI infrastructure digestion could hit both growth and margin at once. That is why I would not call the stock a short either; the business quality is too high, the balance sheet too strong, and the earnings power too real. But I also would not call it “fairly valued” in a complacent sense.
A careful skeptic of both my view and Opus’s would say we are both still anchored to old semiconductor intuitions that may not fit this asset. If CUDA/software lock-in and inference demand turn NVIDIA into a quasi-infrastructure utility for AI, then 22x sales on today’s numbers could look reasonable in hindsight, and margin normalization may be far slower than bears expect. That skeptic would also note that trailing valuation metrics can compress very fast when earnings are growing this quickly; a company earning $120B one year and potentially far more the next can outrun “expensive” labels. Fair. But the skeptic should also admit the reverse: once a company is worth $4.8T, even great execution can produce mediocre stock returns if the entry multiple already discounts the next leg.
Grok Reading
grok-critique step) alongside the other Big-3 seats, when a
report is run on this ticker.
Advanced Analysis Forensic deep-dive · separate lenses
Prediction unavailable. No usable fair-value anchor — composite, DCF and anchored-PE are all absent from valuation-synthesis. Typical for pre-profit / narrative-platform names where those methods don't apply.