NVDA
NVIDIA Corporation
High-growth AI infrastructure sample model
Editable Excel DCF models for public stocks
Get a clean valuation workbook without building it from scratch.
Trinsic generates formula-linked Excel DCF models with 3-statement outputs, WACC, scenarios, sensitivity tables, and Monte Carlo tabs.
For education and research only. Every workbook is editable, unlocked, and assumption-driven.
Trinsic_NVIDIA_DCF_Sample.xlsx
DCF SummaryY1Y2Y3Y4Y5
Revenue$154B$182B$215B$254B$300B
EBITDA$88B$104B$123B$145B$171B
Unlevered FCF=NOPAT+D&A-Capex$72B$86B$102B$121B
PV of FCF$62B$58B$55B$52B$50B
Blended Equity=EV+Cash-Debt
AssumptionsISBSCFWACCDCFMonte Carlo
Free sample workbooks
Use these as proof-of-output before paying for a custom ticker. Assumptions are starter estimates and should be reviewed.
TSLA
Tesla, Inc.
Auto, energy, and optionality valuation sample
AAPL
Apple Inc.
Mature cash compounder sample model
MSFT
Microsoft Corporation
Cloud and software platform sample model
AMZN
Amazon.com, Inc.
Retail plus AWS margin expansion sample
Custom model
$29
Send one US ticker. Get an editable Excel DCF starter model delivered within 24 hours during the validation period.
- Formula-linked Excel workbook
- DCF, WACC, scenarios, sensitivity, Monte Carlo
- Unlocked assumptions tab
- Educational/research use only