Hobite Research
Updated September 4, 2026 · NVDA · USD中文

Complete Fundamental Research Hub

NVIDIA

The full-stack platform at the center of accelerated computing, with exceptional economics and rapidly expanding ecosystem commitments.

Q2 FY2027 revenue

$96.2B

106% YoY · 66.2% op. margin

Data Center revenue

$89.0B

117% YoY

Cash + securities

$99.4B

$66.0B net cash

Reference price

$230.36

13.8x FY2027E P/S

Investment memo

AI infrastructure leadership and its financing obligations

Executive Summary

NVIDIA is the control plane for accelerated computing, combining processors, systems, networking, software and a developer ecosystem into unusually strong platform economics.

  • Q2 FY2027 revenue doubled to $96.2B and Data Center reached $89.0B.
  • GAAP gross margin was 75.0% and operating margin was 66.2%.
  • At $230.36, valuation already capitalizes a long runway of AI infrastructure expansion.

Company History

NVIDIA evolved from PC graphics into a full-stack accelerated-computing company through CUDA, data-center systems and high-speed networking.

  • CUDA converted GPU programmability into a durable developer and software moat.
  • Mellanox added InfiniBand and Ethernet networking to the compute platform.
  • Hopper, Blackwell and Vera Rubin moved NVIDIA from chips toward rack-scale AI infrastructure.

Business Model

NVIDIA monetizes architecture leadership through chips, boards, complete systems, networking, software and services, while relying on a global fabless supply chain.

  • Data Center represents more than 90% of current quarterly revenue.
  • Hyperscalers and AI clouds purchase integrated compute and networking systems.
  • Edge Computing spans gaming, workstation, automotive and local AI markets.

Financial Quality

Growth, margins and cash generation are exceptional, but equity-security gains and working-capital expansion make GAAP net income less informative than operating profit and cash flow alone.

  • FY2026 revenue grew 65% to $215.9B and operating income reached $130.4B.
  • Q2 FY2027 operating cash flow was $24.1B despite a $22.3B increase in receivables.
  • H1 net income included $23.7B of gains from equity securities.

Platform Economics

The moat is system-level: accelerated compute, NVLink, networking, CUDA libraries and deployment tooling raise performance while increasing customer integration costs.

  • Q2 Data Center revenue grew 117% to $89.0B.
  • Hyperscale revenue was $48.7B; AI Clouds, Industrial & Enterprise was $40.3B.
  • Blackwell remained the vast majority of revenue while Rubin entered production shipments in Q3 FY2027.

Supply and Capacity

Long-lead procurement secures growth but transfers demand-forecast risk onto NVIDIA as commitments become larger than annual revenue.

  • Supply and capacity commitments rose to $279B from $119B one quarter earlier.
  • Inventory reached $31.6B, up from $21.4B at FY2026 year-end.
  • FY2026 included a $4.5B H20 excess-inventory and purchase-obligation charge.

Balance Sheet and Capital Allocation

NVIDIA has substantial liquidity and cash generation, while strategic investments, debt issuance and infrastructure support are making capital allocation more complex.

  • Cash and marketable debt and equity securities totaled $99.4B at Q2.
  • Debt increased to $33.4B after a $25B senior-note issuance.
  • NVIDIA repurchased $39.0B of shares in H1 FY2027 and retained $99B of authorization.

Growth Drivers

Demand is expanding from model training into inference, agents, sovereign AI, enterprise workloads, networking and physical AI.

  • Q3 guidance calls for $108B of revenue without China Data Center compute revenue.
  • Rubin provides the next architecture transition after Blackwell Ultra.
  • Networking, enterprise adoption and software can broaden revenue beyond hyperscale training clusters.

Competition

NVIDIA competes against custom accelerators, AMD, merchant networking, emerging domestic Chinese platforms and customers seeking lower total cost and supplier leverage.

  • Hyperscalers can shift workloads to internally designed ASICs.
  • Open software layers may reduce CUDA switching friction over time.
  • Architecture transitions require simultaneous execution across compute, memory, networking, cooling and systems.

Management and Governance

Founder-led technical strategy has produced extraordinary results, while expanding investments and guarantees require increasingly disciplined disclosure and capital governance.

  • Jensen Huang remains central to product vision and ecosystem relationships.
  • Strategic stakes may strengthen demand but can blur customer financing and investment returns.
  • Compensation, succession and related ecosystem commitments deserve continued monitoring.

Risks

The largest risks are an AI capital-spending correction, customer concentration, export controls, supply mismatches, competition, and contingent infrastructure exposure.

  • Two direct customers represented 22% and 14% of FY2026 revenue.
  • NVIDIA says it is effectively foreclosed from China's data-center compute market under current rules.
  • Q2 disclosures include $36B of AI-cloud commitments, $20B of third-party leases and material guarantees.

Valuation

A strong business can still be a weak investment if growth duration and terminal margins are overestimated; the current price requires sustained scale and cash conversion.

  • The bear case assumes demand normalizes and FCF margin falls toward 24%.
  • The base case assumes a long AI build cycle and high-30s mature FCF margins.
  • The bull case requires NVIDIA to remain the dominant full-stack platform through multiple architecture generations.

Investment Conclusion

NVIDIA has the strongest demonstrated economics in AI infrastructure, but investors are underwriting both technological leadership and the solvency and utilization of an increasingly financed ecosystem.

  • Track Data Center growth and gross margin together, not accelerator demand alone.
  • Monitor inventory, receivables, supply commitments, cloud agreements and guarantees as a single risk system.
  • A durable thesis requires Rubin execution and widening enterprise inference demand after hyperscale growth matures.

Latest quarter

Blackwell scale, Rubin transition and Q3 outlook

NVIDIA Q2 FY2027 Form 10-Q and results release, for the quarter ended July 26, 2026.

Gross profit

$72.1B

Operating income

$63.7B

Net income

$59.7B

Free cash flow

$21.4B

Q3 FY2027 outlook

$108B ± 2%

Management's Q3 FY2027 outlook assumes no Data Center compute revenue from China. Gross margin: 74.0% ± 50 bps.

Official source

Platform mix

Hyperscale, AI clouds, enterprise and edge

NVIDIA changed market-platform presentation in Q1 FY2027 and recast comparable periods. Q2 FY2027 also reclassified one company from AI Clouds, Industrial & Enterprise to Hyperscale.

PeriodData CenterHyperscaleAI Clouds, Industrial & EnterpriseEdge ComputingData Center growth
Q2 FY2026$41.1B$24.2B$16.9B$5.6B56%
Q1 FY2027$75.2B$43.0B$32.2B$6.4B95%
Q2 FY2027$89.0B$48.7B$40.3B$7.2B117%

Supply economics

Inventory, commitments and customer concentration

Commitments are contractual exposure, not debt or guaranteed loss. Q2 FY2027 also disclosed $3.5B of AI-cloud land, power and shell guarantees and a later $105B capped SB Energy guarantee that generally begins as construction phases enter service.

PeriodInventorySupply & capacity commitmentsAI cloud commitmentsThird-party lease commitmentsLargest customerSecond customer
FY2024$5.3B$48.7B$0.0B$0.0B13%-
FY2025$10.1B$35.6B$0.0B$0.0B12%11%
FY2026$21.4B$95.2B$0.0B$22.7B22%14%
Q2 FY2027$31.6B$279.0B$36.0B$20.0B--

Capital allocation

Cash generation, R&D, debt and repurchases

Free cash flow is operating cash flow less purchases related to property, equipment and intangible assets. H1 FY2027 cash and investments include marketable debt and equity securities; $25B of senior notes were issued in June 2026.

PeriodCash + securitiesDebtCapexFree cash flowR&DStock repurchases
FY2024$26.0B$9.7B$1.1B$27.0B$8.7B$9.5B
FY2025$43.2B$8.5B$3.2B$60.9B$12.9B$33.7B
FY2026$62.6B$8.5B$6.0B$96.7B$18.5B$39.8B
H1 FY2027$99.4B$33.4B$4.4B$70.0B$13.4B$39.0B

Scenario valuation

What the current price asks investors to believe

The DCF values cash flows, not headline accelerator demand. Contractual supply, cloud and guarantee exposures are reflected through lower bear-case growth and margins rather than treated as debt at face value.

Bear

-73.7%

$61

12.0% discount · 3.0% terminal growth

Base

-16.7%

$192

10.5% discount · 3.5% terminal growth

Bull

81.7%

$419

9.5% discount · 4.0% terminal growth

Assumptions are Hobite scenarios, not NVIDIA guidance. Reference: $230.36 on 2026-09-04.

Historical market valuation

Historical rows combine Yahoo Finance split-adjusted closes nearest NVIDIA's year-end with SEC financials and split-normalized diluted shares. FY2027 uses the September 4, 2026 market snapshot and Hobite full-year estimates.

YearPriceMarket capEnterprise valueP/SEV/SalesP/EFCF yield
2024$60.92$1519B$1503B24.9x24.7x51.1x1.8%
2025$142.41$3532B$3498B27.1x26.8x48.5x1.7%
2026$187.44$4595B$4593B21.3x21.3x38.3x2.1%
2027$230.36$5594B$5605B13.8x13.8x-2.4%

Ten-year model

Explicit revenue and free-cash-flow paths

Hobite FY2027-FY2036 scenarios are assumptions, not NVIDIA guidance. They explicitly vary AI infrastructure demand duration, platform cadence, competition and free-cash-flow conversion.

YearBear: Revenue / growth / Free cash flowBase: Revenue / growth / Free cash flowBull: Revenue / growth / Free cash flow
2027$390.0B / 0.0% / $109.2B$405.0B / 0.0% / $133.7B$420.0B / 0.0% / $147.0B
2028$448.5B / 15.0% / $121.1B$526.5B / 30.0% / $179.0B$596.4B / 42.0% / $226.6B
2029$493.4B / 10.0% / $128.3B$642.3B / 22.0% / $224.8B$787.2B / 32.0% / $314.9B
2030$532.8B / 8.0% / $133.2B$757.9B / 18.0% / $272.9B$984.1B / 25.0% / $413.3B
2031$570.1B / 7.0% / $136.8B$871.6B / 15.0% / $322.5B$1180.9B / 20.0% / $507.8B
2032$604.3B / 6.0% / $145.0B$976.2B / 12.0% / $371.0B$1381.6B / 17.0% / $607.9B
2033$634.5B / 5.0% / $152.3B$1073.9B / 10.0% / $408.1B$1575.0B / 14.0% / $693.0B
2034$666.3B / 5.0% / $159.9B$1170.5B / 9.0% / $444.8B$1764.1B / 12.0% / $776.2B
2035$692.9B / 4.0% / $166.3B$1264.2B / 8.0% / $480.4B$1940.5B / 10.0% / $853.8B
2036$720.6B / 4.0% / $173.0B$1352.6B / 7.0% / $514.0B$2115.1B / 9.0% / $930.6B

SEC financial database

A decade of income statements and cash flow

FY2017-FY2026 are generated from SEC XBRL company facts and NVIDIA Forms 10-K. Data are USD. Valuation history separately normalizes the July 2021 four-for-one and June 2024 ten-for-one stock splits.

Revenue

FY2017
$7B
FY2018
$10B
FY2019
$12B
FY2020
$11B
FY2021
$17B
FY2022
$27B
FY2023
$27B
FY2024
$61B
FY2025
$130B
FY2026
$216B

Annual history

YearRevenueGross profitOperating incomeNet incomeOperating cash flowCapexFree cash flowCash + securitiesDebtGross marginFCF margin
2017$6.9B$4.1B$1.9B$1.7B$1.7B--$6.8B$2.0B58.8%-
2018$9.7B$5.8B$3.2B$3.0B$3.5B--$7.1B$2.0B59.9%-
2019$11.7B$7.2B$3.8B$4.1B$3.7B--$7.4B$2.0B61.2%-
2020$10.9B$6.8B$2.8B$2.8B$4.8B--$10.9B$2.0B62.0%-
2021$16.7B$10.4B$4.5B$4.3B$5.8B--$11.6B$7.0B62.3%-
2022$26.9B$17.5B$10.0B$9.8B$9.1B--$21.2B$10.9B64.9%-
2023$27.0B$15.4B$4.2B$4.4B$5.6B--$13.3B$11.0B56.9%-
2024$60.9B$44.3B$33.0B$29.8B$28.1B$1.1B$27.0B$26.0B$9.7B72.7%44.4%
2025$130.5B$97.9B$81.5B$72.9B$64.1B$3.2B$60.9B$43.2B$8.5B75.0%46.6%
2026$215.9B$153.5B$130.4B$120.1B$102.7B$6.0B$96.7B$10.6B$8.5B71.1%44.8%

Recent quarters

Recent quarters are generated from Nvidia SEC XBRL facts. Q4 flow values are derived from the Form 10-K less Q1-Q3.

PeriodRevenueGross profitOperating incomeNet incomeOperating cash flowCapexFree cash flowGross marginFCF margin
FY2025 Q1$26.0B$20.4B$16.9B$14.9B$15.3B$0.4B$15.0B78.4%57.5%
FY2025 Q2$30.0B$22.6B$18.6B$16.6B$14.5B$1.0B$13.5B75.1%45.0%
FY2025 Q3$35.1B$26.2B$21.9B$19.3B$17.6B$0.8B$16.8B74.6%47.9%
FY2025 Q4$39.3B$28.7B$24.0B$22.1B$16.6B$1.1B$15.6B73.0%39.5%
FY2026 Q1$44.1B$26.7B$21.6B$18.8B$27.4B$1.2B$26.2B60.5%59.4%
FY2026 Q2$46.7B$33.9B$28.4B$26.4B$15.4B$1.9B$13.5B72.4%28.8%
FY2026 Q3$57.0B$41.8B$36.0B$31.9B$23.8B$1.6B$22.1B73.4%38.8%
FY2026 Q4$68.1B$51.1B$44.3B$43.0B$36.2B$1.3B$34.9B75.0%51.2%
FY2027 Q1$81.6B$61.2B$53.5B$58.3B$50.3B$1.8B$48.6B74.9%59.5%
FY2027 Q2$96.2B$72.1B$63.7B$59.7B$24.1B$2.7B$21.4B75.0%22.2%

Primary documents

NVIDIA SEC filing inventory

Annual reports

FormReport dateFiled
10-K2017-01-292017-03-01
10-K2018-01-282018-02-28
10-K2019-01-272019-02-21
10-K2020-01-262020-02-20
10-K2021-01-312021-02-26
10-K2022-01-302022-03-18
10-K2023-01-292023-02-24
10-K2024-01-282024-02-21
10-K2025-01-262025-02-26
10-K2026-01-252026-02-25

Quarterly reports

FormReport dateFiled
10-Q2023-04-302023-05-26
10-Q2023-07-302023-08-28
10-Q2023-10-292023-11-21
10-Q2024-04-282024-05-29
10-Q2024-07-282024-08-28
10-Q2024-10-272024-11-20
10-Q2025-04-272025-05-28
10-Q2025-07-272025-08-27
10-Q2025-10-262025-11-19
10-Q2026-04-262026-05-20
10-Q2026-07-262026-08-26

Latest 10-K: 2026-02-25. Latest 10-Q: 2026-08-26.

Research controls

Sources, audit trail and publication QA

SEC filings are authoritative for GAAP history. NVIDIA IR supports guidance and platform commentary; Yahoo Finance is used only for price context.

Publication checks

Primary-source coverage

pass

SEC filings support GAAP history, platform metrics, commitments and concentration; NVIDIA IR supports guidance.

Fiscal-period mapping

pass

Quarter generation uses SEC fiscal-year and fiscal-period tags for NVIDIA's January year-end.

Stock-split normalization

pass

Historical prices and diluted shares normalize the 2021 four-for-one and 2024 ten-for-one splits.

Forecast labeling

pass

FY2027-FY2036 scenarios are clearly identified as Hobite assumptions.

TypeScript and production build

pass

Hobite and SVIM production builds completed successfully on September 4, 2026.

Responsive browser review

pass

English and Chinese routes were reviewed in desktop and mobile layouts.

24 analytical views across 6 groups.

Research and education only, not personalized investment advice. Prices, guidance and forecasts can become stale.