Retrieved 10-K filing for NVIDIA (NVDA) FY2024 from SEC EDGAR
Extracted income statement, balance sheet, and cash flow data
Minor inconsistencies in segment reporting - severity low, resolved by footnote reconciliation against Exhibit EX-12
Generated 12-year projections using GPT-4 with industry benchmarks
Built DCF model with WACC calculation and terminal value analysis
R. Shah approved the WACC bridge and margin path update for assumption cell WACC.2029
Enterprise value $4.04T using 8.3% WACC and 2.5% terminal growth
Equity value $4.09T after adding net cash of +$55.1B
Divided equity value by 24.4B shares to get $168.40 per share
Audit Trail View
A chronological ledger of every model change, reviewer note, and approval state — tied back to the assumption, cell, or exhibit it touched.