Subscribe free
Scenarios/NVDA

NVIDIA / IN 1 YEAR

What could NVIDIA be worth in 1 year?

How many AI chips can NVIDIA sell? What can it earn from each one? Change the assumptions.

NVDA NVIDIABase

IN 1 YEAR / SCENARIO SHARE PRICE

$228.93

Oct 16, 2027 · USD per share · Undiscounted

Equity value in one year$5,527.9B
Present-value equivalent$208.07

As of Oct 16, 2026. Sales cover the next 12 months, ending Oct 16, 2027. Present equivalent discounts terminal equity at 10% to the Oct 15 reference close. No interim dividends.

ILLUSTRATIVE SCENARIOS · NOT FORECASTS

10M assumed AI GPU packages at $40,000 NVIDIA revenue per package. 24× is independently selected, not fitted to the share price.

The assumptions do the work.

Chips. Revenue per chip. Profitability.

Assumed NVIDIA Data Center accelerator GPU packages sold across product generations. Count one GPU package, not each internal silicon die, board, rack or gaming GPU. No issuer-reported shipment count is implied.
10Mmillion GPU packages
0M20M

About 138,889 racks of 72 GPUs by count only. A scale comparison, not rack or data-center shipments.

Assumed average NVIDIA revenue per GPU package, including allocated attached CPU, system and networking revenue. Not the retail price of a bare chip or the full OEM rack price. These bundled sales are not added a second time.
$40,000$ / GPU, including attached systems
$5,000$80,000

10M × $40,000 → $400B NVIDIA revenue, before other businesses.

Consolidated GAAP-style margin including stock compensation. Pricing, custom accelerators, systems mix and memory/manufacturing costs can compress margins.
70%% of revenue
20%85%
R&D plus SG&A, including stock compensation and central costs. Expenses scale with revenue; no free operating leverage or SBC add-back.
10%% of revenue
5%50%

$45.8B R&D + SG&A → 60% operating margin

Enterprise value on October 16, 2027 divided by annual NOPAT for the modeled 12 months ending then. Values cash flows after that date; not P/E or an observed market multiple.
24×× after-tax operating profit
0×100×
Net change after employee issuance and repurchases. The model estimates the cash required for repurchases and subtracts it from the equity bridge.
0%% / year; negative = fewer shares
-3%4%

24.15B projected shares · $59.2B repurchase cash deducted

Chip volumes and average NVIDIA revenue are assumptions, not reported unit shipments or quoted bare-chip prices. Systems and attached networking are included once.

Count AI accelerator GPU packages, not internal dies, gaming GPUs or whole data centers. The revenue-per-chip assumption includes NVIDIA’s attached systems and networking contribution; the OEM’s entire rack bill is not NVIDIA revenue.

FROM CHIPS TO EQUITY

10M AI chips. What does that imply?

Assumed sales in the 12 months ending Oct 16, 2027 · USD billions

THE OPERATING MODEL

AI GPU packages × NVIDIA revenue per GPU
$400B
Other Data Center revenue
$25B
Edge Computing revenue
$33B
Total revenue over next 12 months
$458B
Gross profit
$320.6B
R&D + SG&A, including SBC
−$45.8B
Operating taxes
−$49.5B
After-tax operating profit / NOPAT
$225.3B

Other Data Center revenue includes only standalone sales excluded from the chip bundle. Edge revenue covers NVIDIA’s other platform. One consolidated gross margin and expense ratio are a disclosed simplification.

THE EQUITY BRIDGE

NOPAT × 24× → enterprise value
$5,408.1B
Net cash after repurchases
$54.1B
Equity investments after haircut
$65.8B
Additional claim reserve
−$0B
Projected common shares
24.147B
Share price in one year$228.93

EV / annual after-tax operating profit at the target date, not P/E. Investment gains and interest income are outside NOPAT. Repurchases consume cash.

CHALLENGE THE ASSUMPTIONS

More chips, or a higher multiple?

USD per share in one year. Every other assumption stays fixed.

AI chips sold × valuation multiple in one year
AI GPU packages18×24×30×
7.5M$136.26$180.03$223.79
10M$172.94$228.93Selected$284.92
12.5M$209.61$277.83$346.04

Local comparisons at 75%, selected and 125%, within the slider bounds. These are not probabilities. Other businesses and the cash bridge remain fixed.

Changes discounting and the market-implied requirements, while holding the target-date operating model and share price fixed. Price-only comparison; interim dividends are excluded.

REVERSE VALUATIONHow many AI chips does today’s price require?

Reference: $217.23 close on Oct 15, 2026 ↗. At 10% required annual equity return, the Oct 16, 2027 price requirement is $239.00. This is a dated snapshot, not a live quote.

Required AI chips sold

10.51M

Hold NVIDIA revenue per chip at $40,000, the multiple at 24×, and all other inputs fixed. Solve only GPU package volume, within 0–20M.

solved: Mathematical requirement under all other held inputs; not a forecast or an observed trading multiple.

Required valuation multiple

25.1×

Hold chip count, revenue per chip, other businesses, margins and capital assumptions fixed. Solve only EV/NOPAT, within 0–100×.

solved: Mathematical requirement under all other held inputs; not a forecast or an observed trading multiple.

Neither solution is applied automatically. This does not identify a unique set of market expectations or measured market shipments. Your cash-generation assumption stays fixed.

See held assumptions
  • Annual net share count change: 0%
  • Normalized operating tax rate: 18%
  • Annual issuance before buybacks: 0.8%
  • Average repurchase price: $250
  • Equity investment value haircut: 30%
  • Additional claims / guarantee reserve: $0B
  • AI chips sold in the next year: 10M
  • NVIDIA revenue per AI chip: $40,000
  • Other Data Center revenue: $25B
  • Edge Computing revenue: $33B
  • Gross margin in one year: 70%
  • Operating expense ratio: 10%
  • Valuation multiple in one year: 24×
  • Cash generated before repurchases: $90B
  • Growth after the one-year target date: 12%
  • Return on new invested capital: 40%
  • Operating cash-flow discount rate: 9.5%
What supports the valuation multiple?

A secondary cash-flow benchmark at Oct 16, 2027, using only cash flows after that date.

Secondary cash-flow cross-check only; does not automatically change your selected terminal multiple.
12%% annually for 10 years
0%25%
Incremental capital returns. Reinvestment is growth / capital return; not NVIDIA's reported accounting ROIC.
40%% in the 10-year growth phase
10%80%
Used only in the enterprise-value cross-check. Distinct from the required equity return used to discount the scenario share price.
9.5%% WACC assumption
4%18%
Cash-flow benchmark / selected EV/NOPAT24.8× / 24×
Cross-check share value at target date$236.60

12% NOPAT growth for 10 years at 40% returns on new capital requires 30% reinvestment. Thereafter: 3% stable growth and 20% capital returns. Discount operating cash flows at 9.5% WACC. These are judgments, not measured NVIDIA ROIC or WACC.

An internal consistency check, not proof of fair value or a full one-year cash-flow forecast. It does not change your multiple. Cash accumulated before the target date is not counted again here.

Other businesses, capital assumptions & methodology
Standalone CPU, networking, software and services revenue excluded from the per-GPU bundle above. Must not include bundled revenue already counted per chip.
$25B$B over the next year
$0B$200B
Non-Data-Center platform revenue, including gaming, PCs, professional visualization and automotive. Uses NVIDIA’s current platform reporting; it is not the Graphics segment.
$33B$B over the next year
$0B$200B
Long-term assumption, not the reported effective tax rate. Losses receive no immediate tax credit.
18%% of positive operating profit
0%35%
Cumulative net cash generated from July 26, 2026 to October 16, 2027, before modeled buybacks, after reinvestment, dividends, withholding taxes and other cash obligations. Net of debt changes; borrowing is not free cash.
$90B$B from reported balance sheet to target date
−$200B$500B
Future employee and other issuance before repurchases. Required buyback shares equal this projected share count minus the selected net share count. No additional EPS award increment is added.
0.8%% net of award withholding
0%5%
Assumed average repurchase price from the reported balance sheet through the one-year target date. Independent of the reference quote. Repurchase cash is deducted from equity once.
$250$ / share, assumed
$50$1,000
Haircut to public and private equity investments, including disposal-tax and valuation uncertainty. Investment gains are excluded from operating profit; these assets enter the bridge once.
30%% of reported carrying value
0%100%
Scenario loss reserve for contingent guarantees or other claims. Maximum commitments are not automatic debt. Lease operating expenses remain in margins; operating lease liabilities are not deducted again.
$0B$B deducted from equity
$0B$150B

One year means a dated, reproducible scenario

Snapshot date: Oct 16, 2026. Target: Oct 16, 2027. Chip sales and operating results cover Oct 17, 2026 through Oct 16, 2027, the 12 months ending at the target. These are not NVIDIA fiscal-year figures. Shared links freeze these dates; reopening an old link does not silently move its valuation horizon.

A physical volume assumption, with explicit revenue allocation

One chip means one Data Center accelerator GPU package across the assumed product mix, not each internal die. Chip count × blended NVIDIA revenue per GPU creates bundle revenue. The average includes attached NVIDIA CPUs, systems and networking allocated to that GPU, not the whole OEM rack price. Standalone revenue excluded from this bundle is added separately; no product is counted twice. No reported shipment baseline or observed chip ASP is claimed.

NVIDIA GB300 NVL72 has 72 GPUs ↗. Dividing assumed chip units by 72 gives a package-count scale comparison. It is not a rack shipment forecast, a performance equivalence or a count of data centers. Buildings vary greatly in capacity and configuration.

Presets are independently chosen

Bear / Base / Bull use 7M / 10M / 13M GPU packages, with $35,000 / $40,000 / $45,000 NVIDIA revenue per GPU bundle. Other Data Center revenue is $20B / $25B / $35B; Edge is $28B / $33B / $40B. Gross margins are 60% / 70% / 74%, expense ratios 14% / 10% / 9%, and multiples 14× / 24× / 30×. These are illustrative assumptions, not issuer guidance, consensus or a reverse fit to the quote. The same assumptions are used on the page and card.

Capital structure also uses the shorter horizon

Start from 24.147B actual shares and the balance sheet dated July 26, 2026. Issuance and net share change compound only through Oct 16, 2027. Required repurchases equal issuance-adjusted shares minus target shares, floored at zero, at the assumed execution price. Their cash cost is deducted once. The EPS award increment is not added again. Additional issuance above the issuance assumption receives no invented cash proceeds.

Cash generation is cumulative from that reported balance sheet through the target date, before buybacks and after reinvestment, dividends, award withholding and other obligations. It is net of debt changes and is independent of the earnings sliders. Bear / Base / Bull assume $35B / $90B / $145B, replacing the old multi-year cash assumptions. Negative net cash implies financing whose effect on future risk and interest is not dynamically modeled.

GAAP-style operating margins retain stock compensation. Taxes apply to positive operating profit only. Public and private equity assets enter once after a haircut; their gains are excluded from NOPAT. Lease expense stays in margins; lease liabilities are not deducted again. Supply commitments and guarantee caps are not automatically debt; a scenario claim reserve is editable. Interim dividends are omitted from shareholder returns, so this is not total shareholder return.

Reported baseline & sources

Reviewed Oct 16, 2026. Financial baseline: Q2 FY2027, quarter ended July 26, 2026, filed August 26. The controls are assumptions, not reported shipment quantities.

NVIDIA Form 10-Q ↗

Quarterly platform revenue: Data Center $89.023B and Edge $7.198B. Hyperscale and ACIE sit inside Data Center. Compute & Networking and Graphics are alternative reportable segments; never add both views together. Current platform reporting does not separately identify legacy Gaming, Professional Visualization, Automotive or OEM/Other revenue.

Gross margin 75.0%; R&D $7.054B; SG&A $1.354B. Cash and debt securities $56.586B, debt $33.366B. Public/private equity investments $42.783B / $51.157B. Actual shares 24.147B versus 24.285B weighted diluted EPS shares. These are different share-count concepts.

Q2 earnings release ↗ · 72-GPU rack configuration ↗ · Oct 15 reference close ↗. NVIDIA reports platform revenue; the chip volume, revenue allocation and execution price here are explicitly modeled assumptions.

Change the assumptions. See what the stock could be worth. Not a forecast or investment recommendation.