X-Ray Analyses›Technology›NVIDIA Corporation
X-RayNº 7027 September 2026
◆ Follow-upSecond X-Ray of NVIDIA Corporation. Our first, dated 30 Jun 2026 at $200.09, concluded “Too Hard”. This report checks that call against what has happened since. Read the original →
X-Ray Analysis◆The Buffett Lens
N

NVIDIA Corporation

NASDAQ: NVDA·Semiconductors·United States·Explore NVDA live ↗

NVIDIA, revisited — the shovel seller is buying the mines

◆ The Buffett LensThree months ago we called NVIDIA the most extraordinary business on our board and put it in the 'too hard' pile. The business has since done something almost no company of its size has ever done: revenue more than doubled in a year, to $96 billion a quarter, at a 75% gross margin. But two things have changed underneath. Three customers now supply 44% of the revenue. And NVIDIA has become one of the largest investors in the companies that buy its chips — $99 billion of stakes, whose rising valuations contributed about $18.5 billion of its profit in six months. The shovel seller has started buying the mines. It is still too hard — for a new reason.
◆ Educational analysis & opinion — not investment advice. Figures as of 27 September 2026. See full disclaimer below.
8
Moat
8
Management & Capital
10
Financial Strength
10
Growth
5
Valuation
7.6
◆ The Scorecard · one-second read
"When the man selling the shovels starts buying shares in the mines, the shovel sales stop being the only thing you need to understand."
Revenue +106% · 75% gross margin · 3 customers = 44% · $99bn of stakes in AI companies · ~16% of H1 profit from equity gains
◆ Type · Hyper-grower (cyclical)Dividend · $0.25 a quarter since June — still a token yield★ Follow-up · our June call graded
The price journey
Daily closes · the gold dot marks the price when we published this analysis
Live price history is momentarily unavailable. Range at analysis: ▲ 12.5% since our June analysis at $200.09 · 4.8% below the $236.54 high · 24.3× fiscal-2027 consensus · yield 0.44% after a 25-fold dividend rise.
Every number above comes from the live NVDA page: interactive chart, 15 years of financials, DCF & peers. The account is free. No card.Create free account →
The glass control room of a giant AI data centre at night, rows of server racks glowing below; on the desk, a brass-and-silicon accelerator module on a tall stack of gold coins under a plate reading THE CHIPS, and an antique cash-register drawer holding only a few coins under a plate reading THE RETURNS.
◆
Part
I

What we said in June — and what happened

Eight claims, graded in public

On 30 June we published NVIDIA at $200.09 and concluded "Too hard": a magnificent business we could not value with the confidence we demand. For those who bought anyway, we suggested a margin of safety nearer the low $150s, with an alert at $155. The shares are $225.07 today. Here is the account.

What we said on 30 JunWhat happened by 27 SepGrade
'The best economics on the board — 63% net margin, revenue doubling'Q2 FY27 revenue $96.2bn, +106%; gross margin 75.0%; trailing net margin 63.7%. Q3 guided to $108bn.✓ Right
'Demand is cyclical — capex could pause to digest'Not yet. Demand accelerated. The risk is unchanged; it simply has not arrived.◆ Untested
'Customers are building their own chips'True — Broadcom's AI revenue grew 221% on exactly that. But NVIDIA grew faster still. The alternative is real; it is not yet a substitute.◆ Half right
'Dangerous concentration — two customers ~39% of a quarter'Worse. The 10-Q shows three direct customers at 16%, 15% and 13% of first-half revenue — 44%.✓ Right, understated
'Free cash flow trails earnings — inventory and receivables'Still true. Free cash flow $5.25 a share against earnings of $7.97; receivables grew from $23.1bn to $38.5bn in the fiscal year.✓ Right
Dividend chip: 'Token (buybacks)'Missed. On 18 May 2026 — six weeks before our report — NVIDIA raised the quarterly dividend from $0.01 to $0.25 and added $80bn of buyback authorisation. Our June data showed the old rate and we did not check. The yield is still small (0.44%), but the report was wrong.✗ Wrong
'On forward earnings it is cheap: ~22× FY27, ~16× FY28'Earnings rose faster than the price. FY27 consensus is now $9.27 — 24.3× at $225; FY28 $15.74 — 14.3×.✓ Right
'Too hard — alert at $155 for those who buy anyway'The alert never triggered. The shares rose 12.5%. The cost of discipline was real but modest — not the 43% our Microsoft caution cost the same summer.◆ Unrewarded

Four right, three partly right, one wrong — and the wrong one is embarrassing rather than expensive. The calendar check that now opens every report on this site exists because of mistakes like it: a dividend changed in May, our data showed April's rate, and nobody looked.

One grade needs more than a row. Two days ago we wrote a new rule into our playbook after Microsoft: we will not demand a bargain for a wonderful business trading inside our own estimate of its value. Does June's NVIDIA verdict break it? We think not, and the reason matters. "Too hard" is not "too expensive". It says we cannot estimate the value with confidence — so there is no range to be inside. The rule governs verdicts about price; this one was about knowledge. The $155 alert, though, sat below the $247 our own DCF showed in June, and we should not have offered a number we did not believe in. We will not do that again.

Our June price → today
$200 → $225
+12.5% in three months
Quarterly revenue, one year
$46.7bn → $96.2bn
+106%, and guided to $108bn next quarter
Top three customers, H1 FY27
44%
16% + 15% + 13% of revenue — up from ~39% for two
◆
Part
II

★★ The shovel seller is buying the mines

What NVIDIA's $99bn portfolio does to its earnings — and to its demand

The shovels are still sellingQuarterly revenue, $ billions, fiscal years to January. The last bar is NVIDIA's own guidance.44.1Q1 FY2646.7Q257.0Q368.1Q481.6Q1 FY2796.2Q2108.0Q3 guide★ Revenue more than doubled in a year: $46.7bn to $96.2bn.Gross margin 75%, net margin 64% — the best economics of any large company we cover.★ And the shovel seller has started buying the minesNVIDIA invests in the AI companies that buy its chips — and books the gains as profit.NVIDIAequity stakes $99bn+ $25bn committedAI labs & cloudsOpenAI ($30bn stake),Anthropic, xAI and others① invests② buy the chips③ each new funding round marks the stakes upGAAP minus adjusted profit, H1 FY27: $18.5bn — almost all equity gains— 16% of the half-year's $118.0bn GAAP profit. Without them: $99.5bn, $4.09 a share.Three customers, 44% of the revenueShare of total revenue, first half of fiscal 2027, direct customers (10-Q; not named).A · 16%B · 15%C · 13%Everyone else · 56%In June we noted two customers at ~39% of a quarter. It is now three at 44% of a half.

In June we described NVIDIA as the seller of shovels in a gold rush: it did not need to know which miner would strike gold, because every miner needed shovels. That was the heart of its appeal. It is no longer quite true.

Over the past year NVIDIA has become one of the largest investors in artificial intelligence. Including public holdings, its equity investments stood at about $99bn on 26 July, with roughly $25bn more committed. The largest single cheque, about $30bn, went to OpenAI; it has also taken part in funding rounds for Anthropic and xAI, among many others, and on 26 September it was reported to be weighing a $10bn stake in Anthropic's planned IPO. Many of these companies are among the largest buyers of NVIDIA's chips.

Now look at what that does to the income statement. When a company NVIDIA owns raises money at a higher valuation, NVIDIA marks its stake up and books the gain. In the second quarter those gains on equity securities were $7.8bn before tax. For the first half of the fiscal year, NVIDIA's GAAP profit was $118.0bn; its own adjusted figure, which strips out those gains, was $99.5bn. About $18.5bn — roughly 16% of reported profit — came from the rising value of stakes, not from selling chips.

★ This is not an accounting trick; it is disclosed, and NVIDIA's own adjusted numbers exclude it. It is something subtler — a loop. NVIDIA invests in AI companies. Those companies use the money, and money raised from others on the strength of NVIDIA's endorsement, to buy NVIDIA chips. Their growing chip purchases make them look more valuable at their next funding round. That higher valuation becomes a gain on NVIDIA's books. Each step is rational. Together they mean that part of NVIDIA's demand and part of its profit now depend on the same thing: the continued willingness of investors to fund AI laboratories at rising prices.

Buffett has a view on vendor financing, which is what this resembles at one remove: the seller's profits look best exactly when the buyers are most dependent on the seller's own money. A business that finances its own demand has made its earnings more cyclical, not less. NVIDIA's core economics are no less extraordinary than they were in June. But the question "who is paying for all these chips, and with whose money?" now has NVIDIA's name in the answer.

◆
Part
III

The business, three months on

Faster, bigger, more concentrated — and sold to two kinds of buyer

Data centre — GPUs, networking, systems92.5%
$89.0bn in Q2 FY27, +117%. Blackwell at scale; Vera Rubin, the next platform, began production shipments in August.
Edge computing — gaming, workstations, cars, robots7.5%
$7.2bn, +27%. Once the whole company; now a rounding error beside the data centre.

The second quarter of fiscal 2027 (to 26 July) produced revenue of $96.2bn, up 18% on the previous quarter and 106% on the year; gross margin was 75.0%; GAAP earnings were $2.46 a share and adjusted $2.22. NVIDIA guided the third quarter to $108bn ±2% at a 74% gross margin — and, notably, assumes no data-centre compute revenue from China at all. Jensen Huang's summary on the day: AI "has reached its inflection point… compute is revenue."

Since the start of this fiscal year NVIDIA has stopped reporting gaming, workstations and cars separately. It now splits the data centre by who buys, and that split is more revealing than the old one:

BuyerQ2 FY27Q2 FY26Growth
Hyperscale — the big cloud companies$48.7bn$24.2bn+102%
AI clouds, industrial & enterprise$40.3bn$16.9bn+138%
Edge computing (gaming and the rest)$7.2bn$5.6bn+27%
Total$96.2bn$46.7bn+106%

Read the second row twice. The fastest-growing customers are not Microsoft or Google; they are the newer "AI clouds" — CoreWeave, Nscale, Nebius and their peers — plus enterprises and governments ("sovereign AI" more than tripled year on year). Several of those AI clouds are companies NVIDIA has invested in, guarantees or rents capacity back from (Parts IV and VI). The hyperscalers, who are building their own chips (Part V), are growing their NVIDIA purchases more slowly — still doubling, but more slowly.

What management expects next. Vera Rubin should be about a fifth of data-centre revenue in the third quarter, in what Colette Kress called "the fastest product ramp in NVIDIA's history". Gross margin is guided to 74% in the third quarter and to "bottom in Q4 in the 71% to 72% range" as the new platform ramps. For fiscal 2028 NVIDIA expects revenue to grow about 70% — "a supply-constrained outlook", meaning it believes it could sell more if it could make more.

Capital returned: about $26bn in the quarter ($19.7bn of buybacks and $6.0bn of dividends); about $99bn of buyback authorisation remaining after May's additional $80bn; and the quarterly dividend, now $0.25, paid again on 1 October.

Still 2/5. What NVIDIA sells is clearer than ever. Who wins the next decade of AI hardware is no clearer — and the business now also depends on the funding of the laboratories and clouds it has invested in. Oracle (2/5) and SpaceX (1/5) sit in the same part of the map.
◆
Part
IV

The moat — CUDA and the full stack

Still intact, weakened or stronger? A claim-by-claim check against the evidence since June

In June we called NVIDIA's moat "wide today, of genuinely debated durability" and scored it 8 out of 10. Readers arriving here for the first time deserve the full argument, and readers who were with us in June deserve to know whether three months of evidence moved it. Start with what the moat is made of, because it is not a chip.

The moat is a stack, not a chipWhat a customer buys from NVIDIA, bottom to top — and the evidence for each layer.SOFTWARECUDA + CUDA-X libraries7.5M developers on CUDA & tools (10-K)SYSTEMSWhole racks: NVL72 → Vera Rubin3rd generation of NVL72 racks (Aug call)NETWORKINGNVLink · InfiniBand · Spectrum-X$31.4bn in FY26, +142%; Spectrum-X 2.6×SILICONBlackwell Ultra → Vera RubinRubin ~20% of Q3 data-centre revenueSUPPLYCapacity booked at TSMC & memory$279bn of supply commitments (10-Q)★ A rival must match all five layers at once, every year. Most match one.The cadence: a new platform every yearAs announced on NVIDIA's public roadmap (GTC 2025); later years are plans, not shipments.2024Blackwell2025Blackwell Ultra2026Vera Rubin2027Rubin Ultra2028FeynmanFilled: shipping. Hollow: announced.Each generation sells for more per gigawattNVIDIA revenue per gigawatt of data-centre capacity, $ billions (Kress, 26 Aug 2026 call).Hopper~$18bnGrace Blackwell~$25bnVera Rubin~$40bn★ Customers pay more per watt each year — the opposite of a commodity.

Layer one: CUDA, the language AI is written in. NVIDIA released CUDA in 2006 and lost money on it for a decade — "it cost the company billions; we didn't make money for 10 years," as Ian Buck, who led its creation, put it this spring. Its annual report now counts more than 7.5 million developers using CUDA and its other tools, and "hundreds of domain-specific software libraries". The switching cost is not the chip; it is the code, the tuned libraries and the engineers who know them. When SemiAnalysis benchmarked AMD's MI300X against NVIDIA's H100 in December 2024, it found AMD's out-of-the-box software "very difficult to work with" — a gap AMD has worked hard to close since.

Layers two and three: the network and the rack. Tens of thousands of chips must behave like one machine. The wiring that does it — NVLink, InfiniBand and Spectrum-X, from the 2020 Mellanox purchase — produced $31.4bn of revenue in fiscal 2026, up 142%. And NVIDIA now sells whole racks, the NVL72, seventy-two GPUs wired as a single computer, rather than loose chips. The proof that it works is the price: by Kress's figures NVIDIA earns about $18bn per gigawatt of capacity built on Hopper, $25bn on Grace Blackwell and $40bn on Vera Rubin. Customers pay more per unit of power each generation — the opposite of a commodity.

Layers four and five: the cadence and the supply. A new platform every year means a rival aiming at this year's product meets next year's. And NVIDIA has committed $279bn to suppliers — up from $119bn a quarter earlier, mostly memory — securing components competitors must then fight over. That is a moat money can buy, and NVIDIA has the money.

★ The moat check: what the last three months showed
ClaimEvidence since JuneVerdict
CUDA locks developers in7.5M developers on CUDA and tools (10-K). But the largest buyers now train frontier models on other chips at scale: Anthropic on Google TPUs and Amazon Trainium; Google and Meta are reported (Dec 2025) to be working to make PyTorch run well on TPUs.◆ Intact, leaking at the top
The network ties the stack togetherNetworking $31.4bn in FY26 (+142%); a record quarter in Q2 FY27, Spectrum-X 2.6× year on year.▲ Stronger
Systems, not chipsThird generation of NVL72 racks; revenue per gigawatt $18bn → $25bn → $40bn across three generations.▲ Stronger
An annual cadence rivals cannot matchVera Rubin in production in August, ~20% of Q3 data-centre revenue guided — 'the fastest ramp in NVIDIA's history'.✓ Intact
Pricing powerGross margin 75.0% in Q2; guided to 74% in Q3 and a 71–72% trough in Q4 as Rubin ramps. Still extraordinary; slightly lower.◆ Intact, watch Q4
Customers cannot leaveTPUs are ~76% of Google's own AI compute (Epoch AI, Q4 2025); Broadcom's custom-chip revenue +221%; OpenAI and Anthropic both signed multi-gigawatt deals with rivals (Part V).▼ Weaker
Scarce supply is secured$279bn of supply commitments at 26 July, up from $119bn a quarter earlier.▲ Stronger (bought)

★ Our moat verdict: still intact — wider in the stack, narrower at the very top, and now partly paid for. The layers NVIDIA controls (network, systems, cadence, supply) all got stronger. The one it cannot control — whether its biggest customers want an alternative — got weaker. We keep the dial at 8.

What the moat does not protect

A moat keeps competitors out. It does not stop the people inside the castle from building a second castle. NVIDIA's largest customers are its most capable competitors: Google designs the TPU, Amazon the Trainium, Microsoft the Maia, Meta the MTIA, and OpenAI is designing its own chip with Broadcom. They do not need to beat NVIDIA everywhere; they need only to run their own most common workloads — mostly inference, the cheaper and more predictable job of running a trained model — on chips that cost them less. Every workload they move is a workload NVIDIA cannot price at 75% gross margin. The data shows the shift at the edge rather than at the core: IDC counted spending on servers using non-GPU accelerators up 238% year on year in the second calendar quarter, against 28% for GPU servers, making the alternatives roughly a quarter of accelerated-server spending.

★ Financing the customers: moat or manufactured demand?

Part II described NVIDIA's $99bn of equity stakes. The 10-Q filed in August shows the stakes are only one of several ways NVIDIA now uses its balance sheet to help customers buy its products:

ToolSize (26 Jul 2026)What it does
Equity stakes$99bn + $25bn committedShares in AI laboratories, clouds and suppliers, many of them customers
Guaranteesup to $108.5bnMostly up to $105bn guaranteeing leases for an OpenAI data-centre site in Ohio (~4.25 GW) that will 'exclusively host NVIDIA AI infrastructure'
AI cloud agreements$36bnNVIDIA commits to rent capacity from 'AI clouds' that buy its hardware, typically for six years — and 'if AI clouds do not successfully sell committed capacity… we have agreed to purchase that capacity'
Longer payment termsReceivables $63.1bnUp from $38.5bn in January, 'due to extended payment terms on large multi-quarter agreements with certain investment-grade customers'
Cloud capacity for its own R&D$29bnMulti-year cloud contracts NVIDIA buys for its own model and software work

There are two honest readings of that table. The first is that it strengthens the moat. NVIDIA has the strongest balance sheet in the industry and is using it as a competitive weapon: an AI laboratory or a new cloud that receives NVIDIA's capital, credit or guarantee builds on NVIDIA's platform rather than a rival's, and the Ohio site will host nothing else. On the August call Kress said NVIDIA had "invested nearly $50 billion in the frontier AI labs" and expects laboratories supported by its balance sheet to be "roughly a quarter of our business next year". She anticipated the criticism herself: "We know some will call this circular financing. We see it differently."

The second reading is that it manufactures part of the demand it then reports. Revenue that depends on NVIDIA's own guarantee or rent-back promise is not the same quality as revenue from a customer paying with its own money. If AI funding tightens, the same customers who stop buying are the ones whose shares NVIDIA owns, whose leases it guarantees and whose unsold capacity it has agreed to take. Buffett has a phrase for profits that depend on the seller financing the buyer: they look best exactly when they are least reliable.

We think both readings are true at once. A moat that has to be subsidised is still a moat; it is just no longer free — and what NVIDIA spends to keep customers, from $2.2bn of stakes two years ago to $99bn today, is rising faster than its revenue.

Sources: NVIDIA 10-K for fiscal 2026 (developer count, networking revenue); 10-Q and CFO commentary of 26 Aug 2026 (supply commitments, guarantees, AI cloud agreements, receivables); Q2 FY27 earnings call transcript, 26 Aug 2026 (revenue per gigawatt, Rubin ramp, Kress quotations); SemiAnalysis, 22 Dec 2024; Epoch AI on Google's TPUs; IDC Q2 2026 server data via The Next Platform; CNBC, 4 Sep 2026 (stakes two years ago).

◆
Part
V

The competition — AMD, TPUs and custom chips

What changed since June, in verified numbers — and what would change our verdict

In June we wrote that "the one to watch is not AMD — it is NVIDIA's own customers," and cited estimates that custom chips might take 15–25% of the market by 2030. That looks too slow. Three months of filings and earnings calls show the alternatives arriving faster than we expected — and NVIDIA growing anyway.

Who ships the AI computing powerShare of AI compute shipped in Q4 2025, in H100-equivalents (Epoch AI estimate).NVIDIA 67%TPU 20%Amazon 5% · AMD 5% · Huawei 3% · Cambricon <1%★ Two-thirds is dominance — but not the 80–90% of training we quoted in June.Everyone is growing — the alternatives fasterYear-on-year growth in the latest reported quarter (revenue, or server spend for IDC).NVIDIA data centre ($89.0bn)+117%AMD data centre ($6.7bn, incl. CPUs)+107%Broadcom AI chips ($16.7bn)+221%IDC: non-GPU accelerated servers+238%IDC: GPU servers+28%Quarters to late Jul (NVDA), 27 Jun (AMD), 2 Aug (AVGO); IDC calendar Q2 2026.The two largest AI labs are buying from everyoneAnnounced capacity commitments, gigawatts. Announced is not delivered.OpenAINVIDIA 12Broadcom 10AMD 6AnthropicAnthropic: NVIDIA 1 · Trainium 5 · TPU ~3.5 · AMD 2 GW. OpenAI: NVIDIA ~12 · Broadcom 10 · AMD 6 GW.Anthropic also rents NVIDIA-based capacity from others (up to $84.5bn to 2029, reported).★ NVIDIA still leads at OpenAI — and is a minority of Anthropic's direct commitments.
RivalWhere it stands now (verified)Threat: June → now
AMD — Instinct GPUsData-centre revenue $6.7bn, +107% in Q2 2026 (includes EPYC CPUs). MI355X shipping; the Helios rack (MI450) began shipping in Q3 2026. Signed OpenAI (6 GW), Meta (6 GW), Anthropic (up to 2 GW), Microsoft and Oracle; claims ~30% more tokens per dollar. No warrant tranche to OpenAI or Meta had vested by June — the volumes are still ahead.Medium → Medium-high
Google TPUIronwood generally available since March 2026; TPU 8 announced in April. In Q2 2026 Google delivered TPU systems into customers' own data centres for the first time. TPUs are ~76% of Google's own AI compute (Epoch AI). Anthropic's IPO filing reportedly shows a $125.2bn five-year TPU lease (Reuters, 1 Oct 2026).High → Highest
Amazon TrainiumAmazon's chips business (Trainium and Graviton CPUs) runs at over $25bn a year, growing at triple digits; over $225bn of Trainium commitments; Anthropic up to 5 GW. Yet AWS is also adding 2 million more NVIDIA GPUs through mid-2028.High → High
Microsoft Maia · Meta MTIAMaia 200 deployed since January (volumes undisclosed); Meta runs 'hundreds of thousands' of MTIA chips for inference — and still buys 'millions' of Blackwell and Rubin GPUs.Medium → Medium
Broadcom · Marvell (custom chips)Broadcom's AI revenue $16.7bn, +221% in its quarter to 2 August, guided to about $115bn in fiscal 2027; customers include Google, Meta, Anthropic and OpenAI (10 GW). Marvell's data-centre revenue $2.17bn, +46%, with a new Google deal.High → Highest
Huawei Ascend (China)Ascend 950 ramping; NVIDIA says it is 'effectively foreclosed' from China's data-centre compute market.Medium → China lost

The pattern across the rows. Nobody is beating NVIDIA at what it does best. What is happening is subtler: every large buyer is building or buying a second source, and the second sources are now big enough to matter. OpenAI's announced commitments split roughly 12 gigawatts to NVIDIA, 10 to Broadcom and 6 to AMD. Anthropic, a company NVIDIA has invested in, has announced up to 5 GW on Amazon's Trainium and a reported $125bn five-year TPU lease, against up to 1 GW of NVIDIA systems bought directly — although its IPO filing is also reported to show up to $84.5bn through 2029 for NVIDIA-based capacity rented from SpaceXAI, cancellable at 90 days' notice. NVIDIA is in Anthropic's data centres; it is no longer the default. Epoch AI's estimate of AI computing power shipped in the last quarter of 2025 gave NVIDIA 67% — a commanding share, but not the 80–90% of training we quoted in June.

And yet NVIDIA's data-centre revenue grew 117% and management says it is supply-constrained into 2028. Both things are true because the market is growing faster than any one supplier can serve. The question is not whether NVIDIA loses share — it is losing some at the margin — but what happens to its prices and margins when the market stops growing faster than supply. That day has not come. When it does, the second sources its customers are building today will be the reason NVIDIA cannot hold 75%.

China: from a market to a footnote

China was once one of NVIDIA's largest markets. In April 2025 the United States required licences for the H20, NVIDIA's China-specific chip, and NVIDIA took a $4.5bn charge for inventory it could not sell. In January 2026 Washington moved to case-by-case licences for the more powerful H200, capped at half of US volumes and subject to a 25% duty; Beijing promptly told companies not to buy it "unless necessary". In the latest quarter H200 shipments to China were under 1% of data-centre revenue, NVIDIA booked another $0.4bn charge, and its outlook assumes none. Meanwhile Huawei is ramping its Ascend chips for a domestic market NVIDIA no longer serves. For valuation this is now upside, not risk: any reopening would be a bonus the forecasts do not contain.

★ What would change our verdict
We would move towards owning it if…We would move further away if…
Vera Rubin holds gross margin at 74%+ through the ramp instead of the guided 71–72% troughGross margin falls below 70% for reasons other than a product ramp — price competition has arrived
Revenue from customers NVIDIA has not financed keeps growing at the overall rateBalance-sheet-supported labs reach the 'quarter of our business' Kress expects while guarantees and rent-back commitments keep rising
Customer concentration falls back below ~35% for the top threeBroadcom reaches its ~$115bn fiscal-2027 AI guide while NVIDIA's data-centre growth slows below ~30%
The price falls to where a pause in AI spending is paid for (~$180, Part X)Equity gains keep supplying a growing share of reported profit

Sources: AMD Q2 2026 results, 4 Aug 2026; AMD–Meta, 24 Feb 2026; AMD–Anthropic, 22 Jul 2026; Broadcom FY26 Q3 results, 2 Sep 2026; Epoch AI, AI chip market share by designer; Anthropic–Amazon, 20 Apr 2026; Reuters on Anthropic's TPU lease, 1 Oct 2026; Reuters on China's H200 curbs, 14 Jan 2026; Amazon Q2 2026 call (30 Jul 2026); NVIDIA 10-Q and call (26 Aug 2026). Gigawatt figures are announced commitments, not deliveries; Anthropic's TPU figure (~3.5 GW) is as reported from a Broadcom filing.

◆
Part
VI

Management & capital allocation

Brilliant operators — now also venture investors, lenders and guarantors

J
Jensen Huang · Co-founder, President & CEO since 1993
Thirty-three years in the job and the architect of CUDA. Owns 870.6 million shares, 3.58% of the company (2026 proxy) — about $196bn at $225. No open-market sales in 2026: his filings show stock awards, tax withholding, trust transfers and charitable gifts. His recent pattern — investing in the customers, partners and would-be competitors of NVIDIA, from OpenAI to Intel — is strategic and deliberate. It also changes what shareholders own.
C
Colette Kress · EVP & Chief Financial Officer since 2013
Runs the most profitable large balance sheet in technology: $56.6bn of cash and debt securities plus $42.8bn of listed shares at 26 July, against $33.5bn of bonds after a $25bn issue in June; a 25-fold dividend increase in May and $26bn returned in a single quarter.
Where the free cash went$ billions. Bars: uses of cash. Red mark: free cash flow. Private stakes shown from FY2026.FY20249.9FCF 27.0FY202534.5FCF 60.9FY202658.6FCF 96.7H1 FY2776.3FCF 70.0BuybacksDividendsStakes in private companiesFree cash flow★ In six months: $31bn into private companies — nearly as much as into its own shares.And the share count barely movedDiluted shares, millions. Stock-based compensation (SBC) per fiscal year beneath.25,00025,070FY23SBC 2.724,940FY243.524,804FY254.724,514FY266.424,285Q2 FY274.0 (H1)SBC $bn:★ ~$80bn of buybacks since Feb 2025 cut the diluted count ~2% — mostly absorbing SBC.

Buybacks versus dilution. NVIDIA spent $40.4bn buying back 282 million shares in fiscal 2026 and another $39.8bn for 203 million shares in the first half of this year. Against that it paid stock-based compensation of $6.4bn last year — about 3% of revenue — and has $19.4bn more already granted and waiting to vest. The net result: the diluted share count fell from 24,804 million in fiscal 2025 to 24,285 million in the latest quarter, about 2%. That is honest arithmetic, not window dressing — the buybacks genuinely shrink the company, slowly, after absorbing employee awards. But note what $80bn bought: two per cent of a company priced at around twenty-five times next year's earnings.

The investments, and what comes back. This is where the score is decided. In the first half of fiscal 2027 NVIDIA put $31.0bn into private companies — almost as much as it spent on its own shares. Here are the largest positions we can verify, and what NVIDIA receives besides the equity:

InvesteeWhat NVIDIA put inWhat comes back
OpenAI$30bn in the funding round closed 31 Mar 2026. The September 2025 letter of intent for up to $100bn tied to 10 GW 'never materialized' (CNBC).Kress: OpenAI commitments ≈ 12 GW of NVIDIA compute; an Ohio site exclusive to NVIDIA, whose leases NVIDIA guarantees up to $105bn
AnthropicUp to $10bn committed in Nov 2025 (amount funded not disclosed); reported talks to anchor its IPO with up to $10bn (Reuters, Sep 2026).Up to 1 GW of NVIDIA systems — while Anthropic commits more to TPUs and Trainium
xAI → SpaceXJoined xAI's $20bn round (Jan 2026); after SpaceX absorbed xAI the stake was worth $21.0bn at 30 Jun (13F).'SpaceXAI' named a lead partner for NVIDIA's Vera CPUs
Intel$5bn at $23.28 a share (Sep 2025) — worth $30.0bn at 30 Jun (13F).Custom x86 CPUs linked by NVLink; PC chips with NVIDIA graphics
CoreWeave$2bn at $87.20 (Jan 2026) on top of an earlier stake; $4.7bn at 30 Jun (13F).Deploys NVIDIA systems; NVIDIA agreed to buy its unsold capacity to 2032 (≥$6.3bn)
Suppliers & partnersNokia $1bn, Synopsys $2bn, Nebius $2bn, Nscale $1bn; at least $6.5bn into photonics (Lumentum, Coherent, Marvell).Networking, design software and AI-cloud capacity built around NVIDIA

Some of these look superb as investments: the Intel stake has multiplied about six-fold, and the SpaceX stake turned a bet on xAI into a $21bn holding. Huang's own view, on the August call: "the only regret that I have is that I didn't invest more and sooner." But returns on stakes are not the test we apply to a chipmaker's management. The test is whether capital goes where it compounds the core business at the highest return — and an equity book that went from about $2.2bn two years ago to $99bn, invested largely in the company's own customers, is a different business from the one we analysed in June. We keep capital allocation at 8, down from 9 in June: the buybacks and the dividend are exemplary; the venture book is large, growing and harder to judge every quarter.

The succession question

Jensen Huang is 63 and has run NVIDIA since he co-founded it in 1993. Asked about succession on Lex Fridman's podcast in March 2026, he answered: "I'm famous in saying that I don't believe in succession planning" — his approach is to pass on what he knows "as often and continuously" as he can, and he has said he hopes to die on the job. The 2026 proxy statement does not discuss succession at all; the annual report mentions it only in a generic risk factor. Two of his children, Madison and Spencer Huang, hold senior product roles, which has prompted press speculation; NVIDIA has made no statement on a transition.

We do not think NVIDIA's culture depends on one man in the way Berkshire's once seemed to depend on one. But the company's strategy — CUDA a decade early, Mellanox, the rack, and now the investment book — has been Huang's in every important respect, and a board that has not described a plan for replacing him is a key-person risk an owner should price, especially in a business whose customers buy a roadmap as much as a product.

◆
Part
VII

The numbers

The best income statement in the world — read with two adjustments and one new balance sheet

MetricValueRead
Revenue, TTM · FY2026$303.0bn · $215.9bn▲ Q2 FY27 +106%
Gross · net margin (TTM)74.7% · 63.7%▲ Unmatched in hardware
EPS, H1 FY27 — GAAP · adjusted$4.85 · $4.09◆ The gap is gains on equity stakes
Free cash flow, FY2026 · last four quarters$96.7bn · $127.0bn▲ Capex ~2.5% of revenue
R&D, FY2026 · Q2 FY27$18.5bn · $7.1bn▲ ~42,000 staff, 31,000 in R&D
Receivables · inventory (26 Jul)$63.1bn · $31.6bn▼ From $38.5bn · $21.4bn in January
Cash & debt securities · listed stakes · bonds (26 Jul)$56.6bn · $42.8bn · $33.5bn▲ After a $25bn bond issue in June
Supply commitments · guarantees (26 Jul)$279bn · up to $108.5bn◆ Off the balance sheet, not off the risk

Two adjustments and one new fact. First, about $18.5bn of first-half profit came from gains on stakes (Part II), which is why adjusted earnings ($4.09 a share) sit below GAAP ($4.85). Second, working capital: receivables rose from $38.5bn to $63.1bn in six months on "extended payment terms" for large customers (Part IV), which is why second-quarter operating cash flow ($24.1bn) was well below profit ($59.7bn). The new fact: in June NVIDIA issued $25bn of bonds "for general corporate purposes", taking debt from about $8.5bn to $33.5bn while holding $56.6bn of cash and debt securities. A company producing over $100bn a year of free cash did not need to borrow; it chose to, in the quarter it committed tens of billions to customers.

★ Four things our own feed gets wrong or omits
What the feed saysValueWhat is true
Trailing P/E28.2×On GAAP earnings that include equity gains. On adjusted earnings the multiple is a few points higher — roughly 32× on our approximate trailing figure.
Owner earnings per share$1.05One quarter's figure. Not used.
Return on equity110%True arithmetic, inflated by buybacks shrinking equity; return on invested capital, 59.5%, is the better measure — and still astonishing.
Dividend history in June$0.01The May raise to $0.25 was missing from the data we used in June. It is present now.
◆
Part
VIII

The dividend

Up 25-fold, now a $24bn-a-year commitment — and still a token yield

From a penny to a quarterDividends paid per quarter, $ millions (fiscal quarters to late July / October / January / April).$244mQ2 FY26$244mQ3 FY26$242mQ4 FY26$243mQ1 FY27$6,047mQ2 FY27★ $0.01 → $0.25 a share on 18 May 2026: from ~$1bn a year to a ~$24bn-a-year run-rate.CoverFree cash flow, last 4 quarters$127bnDividend at $0.25 × 4 (run-rate)$24bn → covered ~5×Our September report said 'covered ~21×'. That was an arithmetic error: $5.25 ÷ $1.00 is ~5×.

On 18 May 2026 NVIDIA raised its quarterly dividend from $0.01 to $0.25, an increase of 2,400%, and approved another $80bn of buybacks. We missed it in June — Part I. At $225 the yield is only 0.44%, which is why the change is easy to overlook. But look at it in dollars rather than as a yield: NVIDIA paid $2$243m of dividends in the first quarter of the fiscal year and $6.0bn in the second. At $0.25 a share on about 24.1 billion shares, it has committed to roughly $24bn a year — more than the annual profit of most companies in the S&P 500. The yield is symbolic; the commitment is not.

★ The six tests
TestThe evidenceRead
1 · Cover on free cash flow$127.0bn of free cash flow in the last four quarters ($5.23 a share) against $1.00 of annual dividend — covered about 5×, a 19% payout. Our September text said ~21×; that was an arithmetic error, now corrected.▲ Safe
2 · The trend of that coverIn fiscal 2026 the dividend took about 1% of free cash flow ($1.0bn of $96.7bn); at the new rate it takes about a fifth. Cover is falling — by design, from an absurdly high level.◆ Lower, still ample
3 · Funded by operations or paper?Operations. But in the same quarter NVIDIA borrowed $25bn and spent $19.7bn on buybacks; the dividend does not need the bonds, the total capital programme partly used them.▲ Operations
4 · Balance-sheet room$56.6bn of cash and debt securities plus $42.8bn of listed stakes against $33.5bn of bonds; a $25bn commercial-paper facility undrawn.▲ Ample
5 · What would force a cutFree cash flow falling below ~$24bn a year and staying there. It has happened: in fiscal 2023, the last downturn, NVIDIA generated $3.8bn of free cash flow. A repeat would leave today's dividend uncovered by that year's cash — payable from the balance sheet, but no longer from earnings.◆ Only in a bust
6 · The growth rateOne step of 2,400% after years at $0.01 (split-adjusted). There is no record of steady increases yet; the board has given no policy beyond the new rate.◆ No pattern yet

The verdict on the dividend: safe because it is small relative to today's cash, and symbolic because it is small relative to the price. Nobody should own NVIDIA for income. The signal is that the board now believes the cash generation is durable enough to promise a fixed share of it every quarter — a promise worth remembering because test five shows the one scenario, a capex bust like fiscal 2023, in which it would have to be paid from savings.

◆
Part
IX

Risks, lawsuits & controversies

Verified afresh, 27 September 2026

Three customers = 44% of H1 revenue$99bn of stakes in AI companies, many of them customersCapex 'digestion' — the cycle has not been repealedCrypto-revenue class action certified (Mar 2026)China: SAMR antitrust finding; no China compute in guidanceChip-smuggling prosecutions involving NVIDIA hardwareRevenue +106%, 75% gross marginUp to $108.5bn of guarantees and $36bn of rent-back commitmentsLiquidity ~$99bn vs $33.5bn of bonds; dividend covered ~5×

The risk we rank first is new since June: circularity. Part II. A meaningful share of NVIDIA's customers are funded partly by NVIDIA, and a meaningful share of its reported profit comes from the valuation of those customers. If AI funding tightens, both the demand and the gains fall together.

Second, concentration: three direct customers were 44% of first-half revenue. Third, the cycle: NVIDIA's profits fell 55% in fiscal 2023; the conditions that caused it — customers building inventory ahead of demand — are exactly what receivables of $63.1bn (on extended payment terms) and inventory of $31.6bn at 26 July should make an owner watch.

Fourth, the courtroom and regulators, verified this week. ① Securities class action (crypto): the long-running case alleging NVIDIA concealed more than $1bn of GPU sales to cryptocurrency miners in 2017–18 continued after the Supreme Court declined to decide it in December 2024; the district court certified the class on 25 March 2026. ② China: the State Administration for Market Regulation found in a preliminary ruling in September 2025 that NVIDIA breached the conditions attached to its Mellanox acquisition, and said it would investigate further before any penalty; NVIDIA's guidance assumes no data-centre compute revenue from China. ③ Export controls: US prosecutors have brought several smuggling cases involving servers built with NVIDIA chips, including charges in March 2026 against a Super Micro co-founder; NVIDIA itself has not been charged. None of these is material to a company earning $190bn a year; together they describe a company operating at the centre of a geopolitical contest.

The courtroom and the regulators — status on 1 October 2026
MatterStatusExposure
Securities class action (crypto revenue, 2017–18)Class certified by the district court on 25 March 2026, after the Supreme Court declined to decide the case in December 2024.◆ Live; not material to earnings
China antitrust (Mellanox conditions)SAMR's preliminary finding of a breach (September 2025); further investigation announced, no penalty yet.◆ Live; China already out of guidance
Export controls and smugglingUS prosecutions of third parties who diverted servers built with NVIDIA chips, including charges in March 2026 against a Super Micro co-founder; NVIDIA itself not charged.◆ Reputational and licensing
Regulators and the AI investmentsThe 10-Q discloses that regulators have asked about NVIDIA's "investments, partnerships and other agreements with companies developing foundation models"; no proceeding has been announced.◆ New — watch
Guarantees and commitments (contractual)A new 10-Q risk factor covers counterparties' "financial distress or insolvency", the duty to buy unsold AI-cloud capacity and the OpenAI-related guarantees.▼ Up to $108.5bn
◆
Part
X

★ Valuation

Cheap on forecasts, as it was in June — with one more thing to believe

MeasureJuneTodayReading
Share price$200.09$225.07Market value ~$5.45tn. 4.8% below the $236.54 high.
P/E, trailing (GAAP)30.5×28.2×~32× on adjusted earnings (approx.).
Forward P/E, FY27 · FY28~22× · ~16×24.3× · 14.3×Consensus $9.27 (33 analysts) and $15.74 (33).
Forward P/E, FY29—10.5×$21.35 (20 analysts). The consensus assumes revenue near $915bn.
Free cash flow yield—2.3%Price to free cash flow 42.9×.
Our DCF feed~$247$224.46−0.3%: the model now agrees with the price.
Street target$317$345.21+53%. 2 strong buy · 58 buy · 16 hold · 3 sell.
Where $225 sits — and where we would begin to think
$155 · June alert
$180 · new alert
$225 · today ≈ DCF
$345 · street
$140$380
★ $180 is 19.4× fiscal-2027 consensus and 11.4× fiscal-2028 — a price that stops assuming the boom runs uninterrupted past 2028. It is not a buy signal: the verdict remains 'too hard'. It is the level at which a reader who is inside this circle is paid for the cycle rather than exposed to it.

On forecasts NVIDIA is cheaper than it looks: 24 times this fiscal year, 14 times next, 10 times the year after. On the question of what those forecasts rest on, it is harder to own than in June. They now assume not only that AI spending keeps compounding and that customers keep choosing NVIDIA over their own chips, but also that the laboratories NVIDIA has invested in keep raising money at rising valuations — because that is where part of the demand, and part of the profit, now comes from.

◆ PART XI · To our shareholders
The Letter ⓘ

I put NVIDIA in the 'too hard' pile in June and I owe you an account of what that cost. The shares were two hundred dollars; they are two hundred and twenty-five. Discipline cost twelve and a half per cent in three months. I can live with that; it is the price of admitting what I do not know. What I am less happy about is a smaller thing — NVIDIA raised its dividend twenty-five-fold six weeks before our report, and we called it a token. We did not check. We check now.

The business did better than anyone forecast. Revenue in the last quarter was ninety-six billion dollars, more than double a year earlier, at a gross margin of seventy-five per cent. Next quarter the company expects a hundred and eight. I have never seen a company of this size grow like this, and I doubt I will again.

The moat, which I want to describe properly for those reading us for the first time, has not cracked. Customers do not buy a chip from NVIDIA; they buy the language their engineers already write in, the network that makes ten thousand chips act as one, the whole rack, and a new generation every year. Each of those got stronger this summer, and customers now pay NVIDIA more per gigawatt of computing than ever. What weakened is the one thing NVIDIA does not control: its largest customers have all built, or bought, a second source. Google runs most of its own work on its own chips; Broadcom's custom-chip sales tripled; OpenAI and Anthropic have signed for many gigawatts from NVIDIA's rivals. Nobody is beating NVIDIA. Everybody is making sure they will never again depend on it entirely.

But I said in June that I could not see ten years ahead, and I can see a little less far now, for a reason I did not anticipate.

NVIDIA has become one of the largest investors in artificial intelligence. It owns about ninety-nine billion dollars of stakes in AI companies, with twenty-five billion more committed — thirty billion in OpenAI alone — and many of those companies are among its biggest customers. When they raise money at higher valuations, NVIDIA books the gain. In the first half of this year that added about eighteen and a half billion dollars to its reported profit, roughly one dollar in six.

I want to be careful here. None of this is hidden; NVIDIA strips those gains out of its own adjusted figures, and every investment can be defended on its merits. But step back and look at the shape. The seller of shovels is buying shares in the mines. The miners use the money — and money others lend them on the strength of NVIDIA's backing — to buy more shovels. Their growing orders make them look more valuable. And their higher value turns up as profit at the shovel seller. When the gold rush is running, every link strengthens the next. When it slows, they weaken together.

And the investing is only part of it. NVIDIA now also guarantees up to a hundred and eight billion dollars of other people's obligations, mostly leases on an Ohio site that will house only its systems, agrees to rent back capacity its cloud customers cannot sell, and lets its largest buyers pay later. A great company is entitled to use its strength to win customers. An owner is entitled to notice that the strength is now part of the demand.

Add to that three customers supplying forty-four per cent of revenue, and a company whose profits fell by more than half the last time its customers stopped buying, and you have an extraordinary business whose next decade depends on the financing decisions of a handful of laboratories it partly owns.

So: still too hard. Not because the price is high — on next year's forecasts it is fourteen times earnings, which would be cheap for almost any business I know. But those forecasts now assume more than they did in June, and I cannot underwrite the extra assumption.

For those who are inside this circle and want a number, I will give one I believe in this time: around a hundred and eighty dollars, nineteen times this year's expected earnings and eleven times next year's, where you would be paid for a pause in AI spending rather than exposed to it. That is not a recommendation. It is a margin of safety.

And watch one thing when the third quarter arrives in November: how much of the profit comes from gains on stakes, and whether the largest customers are the ones NVIDIA has invested in. The day that number stops growing, the loop is slowing.

— The Buffett Lens · Dividend Line Research · still admiring, still outside the circle

▲The Bull Case
★★ The business beat everything — Q2 FY27 revenue $96.2bn (+106%), data centre +117%, gross margin 75.0%, guidance $108bn for Q3 with no China compute assumed; trailing net margin 63.7%; free cash flow $96.7bn in FY2026 on capex of 2.4% of revenue.
★ A fortress that now pays — $56.6bn of cash and debt securities plus $42.8bn of listed stakes against $33.5bn of bonds; dividend raised 25-fold to $0.25 on 18 May (~$24bn a year) with $80bn more buyback authorisation; about $26bn returned in Q2 alone; dividend covered ~5× by free cash flow.
Cheap on forecasts — 24.3× FY27, 14.3× FY28 and 10.5× FY29 consensus; our DCF ($224.46) agrees with the price; the street's mean target is $345.21.
▼The Bear Case
★★ It finances part of its own demand — ~$99bn of equity stakes plus $25bn committed, including ~$30bn in OpenAI, in companies that buy its chips; GAAP minus adjusted profit in H1 FY27 was $18.5bn (~16% of reported profit), almost all gains on those stakes.
★ Concentration rose — three direct customers were 16%, 15% and 13% of H1 revenue (44%), against ~39% for two in June; receivables $38.5bn and inventory $21.4bn at the fiscal year-end.
The cycle and the courts — profits fell 55% in FY2023 the last time customers paused; a certified crypto-revenue class action, a Chinese antitrust finding, and chip-smuggling prosecutions around its hardware; China excluded from guidance.
Still Too Hard —
Now It Owns Its Customers
The business beat every forecast — revenue +106%, 75% gross margin, $108bn guided — and we missed a 25-fold dividend rise in June. ★ But NVIDIA now holds ~$99bn of stakes in AI companies, many of them customers, whose gains supplied ~16% of H1 profit, while three customers are 44% of revenue. At $225.07 (24× FY27, 14× FY28) it is not expensive; it is harder to know. For readers inside the circle: ~$180 pays you for a pause. Q3 FY27 results late November.
⚡Nineteen times this year's earnings — where a pause in AI spending is paid for. Add the $180 price trigger to your Watchlist.
◆ The Buffett Lens · Dividend Line Research · As of 27 Sep 2026 · Price $225.07 (25 Sep close)
Found this useful? Share the X-Ray.
◆ More on NVIDIA Corporation

Articles that take this apart

◆ End of the X-Ray

You've just read NVIDIA Corporation the way we read every company.

The terminal that produced these numbers is free to use: 30 years of statements drawn as flows, a screener built around moats, Buffett's Desk, and an earnings feed read through the same lens. Opening an account takes a minute, and the first 14 days are Premium. No card.

14 days of Premium included · No card · The X-Rays stay free to read
98
X-Rays published
Each one a dated record, never deleted.
30y
Of statements
Drawn as flows, not tables.
4
Markets covered
US · Canada · UK · Lisbon.
8
Buffett's questions
Answered for every company on the desk.
◆ Keep reading

More X-Rays from the same lens

Disclaimer: This is an editorial analysis for information and education, not investment advice, and not a recommendation to buy or sell any security. It is a follow-up to our analysis of 30 June 2026, which remains published unchanged as a dated record. ⚠️ Price and market data are from our live data pull of 27 September 2026 (quote: 25 September close). Results, the GAAP-to-adjusted reconciliation and guidance come from NVIDIA's second-quarter fiscal 2027 release of 26 August 2026; customer concentration from its 10-Q as reported; the dividend increase and buyback authorisation from its 18 May 2026 announcement. NVIDIA reports its third quarter in late November 2026, after this analysis. ⚠️ The size of NVIDIA's equity portfolio (~$99bn plus ~$25bn committed), the ~$30bn OpenAI investment and the reported consideration of a stake in Anthropic's IPO are as reported by the press and may differ from company disclosure. The $18.5bn figure is the difference between NVIDIA's GAAP and non-GAAP net income for the first half of fiscal 2027, which the company attributes predominantly to gains on equity securities. The ~32× adjusted trailing P/E is our approximation. ⚠️ The crypto-revenue class action, the Chinese antitrust investigation and the export-control matters are live and their outcomes uncertain. ⚠️ Expanded on 1 October 2026 (Parts III–VIII and the Letter): figures from NVIDIA's 10-Q for the quarter to 26 July 2026, its 10-K for fiscal 2026, the CFO commentary and earnings-call transcript of 26 August 2026, its 13F of 14 August 2026 and 2026 proxy; competitors' figures from their own results and calls; market-share estimates from Epoch AI and IDC as cited. Gigawatt commitments are as announced, not delivered. Price, scores and verdict remain as of 27 September 2026. Do your own research and, where appropriate, consult a licensed professional before making any investment decision.
Dividend Line · X-Ray Analyses — written in the house methodology