The projections are based on NVIDIA's historical performance, current market trends, and future growth potential in AI and data centers. The terminal multiple of 20 reflects NVIDIA's strong market position and growth prospects, while accounting for potential risks and market saturation in the long term. The transition from high growth to steady-state growth is aligned with industry expectations and macroeconomic factors.