Forecast Nvidia's Company sales, NOPAT, and NOA with a four year horizon period and a terminal period.

Revenue for 2021 was 16675. Net income was 4332

Assets
Current Assets:
Cash and Cash equiv	$ 847	10896
Marketable Securities	$ 10,714	1
AR, net	$ 2,429	1657
Inventories	$ 1,826	979
Prepaid expenses and other curent assets	$ 239	157
Total Current Assets	$ 16,055	$ 13,690
PPE, net	$ 2,149	1674
Operating Lease assets	$ 707	618
Goodwill	$ 4,193	618
Intangible assets, net	$ 2,737	49
Deferred income Tax assets	$ 806	548
Other Assets	$ 2,144	118
Total Assets	$ 28,791	$ 17,315
Liabilities and Shareholder's Equity
Current Liabilities
AP	$ 1,201	687
Accrued and other current Liabilities	$ 1,725	1097
Short term debt	$ 999	0
Total current Liabilities	$ 3,925	$ 1,784
Long term Debt	$ 5,964	1991
Long term operating lease liabilities	$ 634	561
Other LT Libailities	$ 1,375	775
Total Liabiltiies	$ 11,898	$ 5,111
Shoreholders' equity
Pref Stock, 2 authorized, 0 issued	$ -	0
Common Stock, $0.001 pat value 2,000 authorized	$ 1	1
965 issued and 620 outstanding as of 1/31/21.
955 issued and 612 outstanding as of 1/26/2020
APIC	$ 8,721	7045
Treasury stock, at cost (345 shares in 2021, 342 in 2020)	$ (10,756)	-9814
Accumulated OCI	$ 19	1
R/E	$ 18,908	14971
Total Shareholders' Libailities	$ 16,893	$ 12,204
Total Liabiltiies and Shareholders' Libailities	$ 28,791	$ 17,315