Scribd Logo
Upload

Welcome to Scribd!

  • 7 views

    C A Lan

    Uploaded by

    k61.2214310010

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    C A Lan

    Uploaded by

    k61.2214310010
    7 views15 pages

    Original Title

    Của Lan

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    7 views15 pages

    C A Lan

    Uploaded by

    k61.2214310010

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    You are on page 1of 15

    70000

    60000

    50000

    40000

    30000

    20000

    10000

    0
    2017 2018 2019 2020 2021 20

    GPU Tegra Processor All Other


    Graphics Compute & Networking

    DeepCAM

    MILC

    Berkeley GW

    EXAALT

    0 100

    CPU GPU

    2000

    1500

    1000

    500
    1000

    500

    0
    2020 2021 2022 2023 2024 2025 2

    Service Software Hardw

    1500

    1000

    500

    0
    2020 2021 2022 2023 2024 202

    Imfrastructure Hardware

    Company
    NVIDIA Corporation
    Taxas Instruments
    Intel Corporation
    Qualcomm Incorporated
    Advanced Micro Devices
    Market Cap (M)
    WACC %

    4,000,000.00
    15.96

    3,000,000.00 12 11.98 12.06


    10.71 11.04
    9.73
    2,000,000.00

    1,000,000.00

    0.00
    NVDA AMD TXN QCOM MU ADI INTC

    Market Cap (M) WACC %


    NDIVIA revenue worldwide by segment
    (in million US dollars)

    GPU
    Tegra Processo
    All Other
    Graphics
    Compute & Networking

    2020 2021 2022 2023 2024

    Tegra Processor All Other


    Compute & Networking

    GPU
    CPU

    100 200 300

    CPU GPU

    CAGR
    36.6%
    2023 2024 2025 2026 2027 2028 2029 2030

    Service Software Hardware

    CAGR
    43.9%

    22 2023 2024 2025 2026 2027 2028 2029 2030

    Imfrastructure Hardware Software Services

    Stock Ticker Credit Rating


    NVDA A
    TXN A+
    INTC A+
    QCOM A
    AMD BBB
    NVDA AMD TXN QCOM MU ADI
    3,476,000.00 224,515.40 180,618.89 174,193.69 113,801.35 106,542.53
    12 15.96 10.71 11.98 12.06 11.04

    18

    16

    14
    .98 12.06
    11.04 12
    9.73
    10

    0
    OM MU ADI INTC

    WACC %
    2017 2018 2019 2020 2021 2022 2023
    5822 8137 10175
    264 1984 1541
    50 43 50
    7639 9834 15868 11906
    ute & Networking 3279 6841 11046 15068

    EXAALT Berkeley MILC DeepCAM


    3 35 75 38
    15 129 160 250

    2020 2021 2022 2023 2024 2025


    Service 15.728 19.66 39.32 78.64 92.0088 110.4106
    Software 15.728 19.66 39.32 78.64 98.3 122.875
    Hardware 7.864 9.83 19.66 39.32 58.98 73.725

    196.6
    2020 2021 2022 2023 2024 2025
    Imfrastructure 11.39767 12.66408 15.8301 20.295 24.96285 30.70431
    Hardware 11.28254 12.53616 15.6702 20.09 24.7107 30.39416
    Software 13.35485 14.83872 18.5484 23.78 34.481 49.99745
    Services 10.01614 11.12904 13.9113 17.835 23.1855 31.30043
    46.0512 51.168 63.96 82 107.34 142.3963
    82
    INTC
    105,668.50
    9.73
    2024

    13517
    47407

    2026 2027 2028 2029 2030


    138.0132 179.4172 251.184 351.6576 527.4865
    153.5938 199.6719 279.5406 391.3569 587.0353
    92.15625 119.8031 167.7244 234.8141 352.2212
    2026 2027 2028 2029 2030
    37.7663 46.45254 72.46597 113.0469 176.3532 cagr 0.423672
    37.38482 45.98333 73.57332 117.7173 188.3477
    72.4963 105.1196 178.7034 303.7958 516.4528
    42.25557 57.04502 108.3855 205.9325 391.2718
    189.903 254.6005 433.1282 740.4925 1272.425

    You might also like