TrueBull — Fundamentals over forecasts

Loading filings, market data, and analyst estimates…

N

NVIDIA Corporation

NVDA

NASDAQ · USD

MARKET PRICE $— — TODAY

Key statisticsReported + forward

TRAILING P/E—

Price per dollar of earnings

EARNINGS YIELD—

Accounting earnings before reinvestment and share-count effects

TTM EPS—

Last four reported quarters

TOTAL SHAREHOLDER IRR—

Dividends plus terminal share value

Forward indicatorsAnalyst consensus

5Y REVENUE CAGR—SEC annual filings

CURRENT FY REVENUE—Consensus growth —

NEXT FY EPS—Consensus growth —

30D EPS REVISION—Current fiscal year

Balance sheet bridgeEV → equity

MARKET CAP—Equity value today

ENTERPRISE VALUE—Market cap + net debt

NET DEBT / (CASH)—Debt less cash and short investments

CASH + ST INVEST.—Cash equivalents and current investments

SHORT / LONG DEBT—Current vs. long-term debt

SHORT / LONG ASSETS—Current vs. long-term assets

Valuation model

Projected fundamentals

Annual actuals Analyst consensus Your modeled path Current metric baseline Hover the model

Anchor first two fiscal years to analyst consensus

Terminal shareholder value—Business value ± net cash

Return vs. hurdle—

Present value—

Valuation signal—

Model inputs

Assumptions

Valuation basis

Terminal EPS × your selected exit multiple.

Profitability pathPROFITABLE

CURRENT NET MARGIN—

0%

TARGET NET MARGIN—

Set a target net margin to model the path through break-even.

Capital allocation auditFCFE FUNDED

Reinvestment · Y1—

Buybacks · cumulative—

Share count change

Terminal net cash—

Growth is funded before FCFE is retained or used by net buybacks.

Exit multiple P / E× 0×50×100× Total shareholder IRR Editing this solves the exit multiple% −50%25%100%

IRR of purchase price and terminal shareholder value

Annual net share change Negative = buybacks, positive = dilution% −25%12.5%50% Near-term revenue growth Next FY consensus% −75%37.5%150% Pivot year When the short-term path hands off to the long-run bridgeY Year 0Year 15Year 30 Pivot-year growth One-year growth rate, then a four-year bridge% −95%−10%75% Long-run annual revenue growth The rate the model fades toward% −50%25%100% Terminal net margin Always editable · drives equity cash flow% −100%0%100% Required return / discount% 0%25%50%

i

Sliders use practical ranges for precision. Every boxed value remains directly editable and accepts finite values beyond its slider.

Analyst consensus

Estimates and ranges

YAHOO FINANCE · ANALYST CONSENSUS

PERIOD	REVENUE AVG.	LOW — HIGH	EPS AVG.	LOW — HIGH	ANALYSTS	30D EPS REV.

Reported fundamentals

Annual and quarterly history

SOURCE · SEC FILINGS

FISCAL YEAR	REVENUE	YOY GROWTH	OPERATING INCOME	NET INCOME	FREE CASH FLOW	CASH + ST INVEST.	ST DEBT	LT DEBT	NET DEBT	ASSETS · CURRENT / LONG