DDM Analysis: NVDA

Valuation Snapshot

Stable Growth	$45.66 - $73.50	$58.22
Multi-Stage	$36.02 - $39.31	$37.63
Blended Fair Value	$47.93
Current Price	$191.49
Upside	-74.97%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	16.42%	16.19%	0.03	0.02	0.02	0.02	0.02	0.02	0.02	0.01	0.01	0.01
YoY Growth	-	-	111.14%	-0.75%	-0.25%	1.01%	1.28%	5.12%	8.80%	30.65%	22.54%	14.52%
Dividend Yield	-	-	0.03%	0.02%	0.06%	0.08%	0.11%	0.21%	0.34%	0.25%	0.40%	0.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	99,198.00
(-) Cash Dividends Paid (M)	977.00
(=) Cash Retained (M)	98,221.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19,839.60	12,399.75	7,439.85
Cash Retained (M)	98,221.00	98,221.00	98,221.00
(-) Cash Required (M)	-19,839.60	-12,399.75	-7,439.85
(=) Excess Retained (M)	78,381.40	85,821.25	90,781.15
(/) Shares Outstanding (M)	24,583.00	24,583.00	24,583.00
(=) Excess Retained per Share	3.19	3.49	3.69
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	3.19	3.49	3.69
(=) Adjusted Dividend	3.23	3.53	3.73
WACC / Discount Rate	12.96%	12.96%	12.96%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$45.66	$58.22	$73.50
Upside / Downside	-76.16%	-69.60%	-61.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	99,198.00	105,645.87	112,512.85	119,826.19	127,614.89	135,909.86	139,987.15
Payout Ratio	0.98%	18.79%	36.59%	54.39%	72.20%	90.00%	92.50%
Projected Dividends (M)	977.00	19,848.66	41,169.51	65,178.21	92,134.10	122,318.87	129,488.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.96%	12.96%	12.96%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	17,406.58	17,571.57	17,736.56
Year 2 PV (M)	31,662.12	32,265.20	32,873.96
Year 3 PV (M)	43,959.12	45,221.03	46,506.86
Year 4 PV (M)	54,494.05	56,589.74	58,745.30
Year 5 PV (M)	63,446.02	66,510.48	69,692.24
PV of Terminal Value (M)	674,414.66	706,989.14	740,810.32
Equity Value (M)	885,382.55	925,147.16	966,365.23
Shares Outstanding (M)	24,583.00	24,583.00	24,583.00
Fair Value	$36.02	$37.63	$39.31
Upside / Downside	-81.19%	-80.35%	-79.47%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

NVIDIA Corporation (NVDA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener