Valuation Nebius Group

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 13/12/2025 am IST			5-day change	1st Jan Change
87.69 ^USD	-6.99%		-10.56%	+216.57%

08/12	Social Buzz: Wallstreetbets Stocks Mixed Premarket Monday; Carvana to Rise, Tesla to Fall	MT
04/12	Nebius Group N.V. Presents at UBS Global Technology and AI Conference 2025, Dec-03-2025 08:55 AM

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,519	21,693	6,846	6,846	6,522	22,081	-	-
Change	-	-11.53%	-68.44%	0%	-4.74%	238.56%	-	-
Enterprise Value (EV) ¹	22,417	20,277	6,846	6,846	6,522	23,766	25,220	37,050
Change	-	-9.55%	-66.24%	0%	-4.74%	264.39%	6.12%	46.91%
P/E ratio	71.2x	-113x	17.1x	32.9x	-	102x	-31.7x	-37.7x
PBR	5.57x	6.37x	1.6x	-	-	5.79x	3.98x	-
PEG	-	1x	-0x	-0.7x	-	-	0x	2.4x
Capitalization / Revenue	8.28x	4.61x	0.98x	-	55.5x	39.7x	6.4x	2.84x
EV / Revenue	7.57x	4.31x	0.98x	-	55.5x	42.8x	7.3x	4.76x
EV / EBITDA	33.2x	47.8x	7.96x	-	-24.5x	-317x	16.3x	7.39x
EV / EBIT	51.5x	191x	15.4x	-	-18.8x	-39.7x	-64.1x	71.2x
EV / FCF	-64.5x	-43.5x	-57.7x	-	-	-4.65x	-2.1x	-5.67x
FCF Yield	-1.55%	-2.3%	-1.73%	-	-	-21.5%	-47.7%	-17.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.9771	-0.5346	1.106	0.5762	-	0.8575	-2.766	-2.327
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,962	4,704	6,992	-	117.5	555.9	3,453	7,783
EBITDA ¹	675.1	424.5	859.6	-	-266.4	-74.88	1,544	5,014
EBIT ¹	435.1	106.1	445.8	-	-346.5	-598.4	-393.6	520.1
Net income ¹	346.1	-193.7	528.9	215	-	-53.11	-826.4	-676.5
Net Debt ¹	-2,101	-1,416	-	-	-	1,685	3,139	14,969
Reference price ²	69.58	60.50	18.94	18.94	27.70	87.69	87.69	87.69
Nbr of stocks (in thousands)	3,52,384	3,58,559	3,61,482	3,61,482	2,35,454	2,51,807	-	-
Announcement Date	16/02/21	15/02/22	15/02/23	15/02/24	20/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEBIUS GROUP	-	42.76x	-317.4x	-	2.21TCr
KEHUA DATA CO., LTD.	55.41x	3.07x	27.27x	0.31%	414.96Cr
VERRA MOBILITY CORPORATION	22.83x	4.47x	10.34x	-.--%	347.85Cr
SHANGHAI @HUB CO.,LTD.	133.11x	13.14x	21.51x	0.25%	318.1Cr
SDIC INTELLIGENCE INFORMATION TECHNOLOGY CO., LTD.	-85.03x	-	-	-.--%	180.47Cr
JMDC INC.	32.57x	5.08x	17.75x	0.5%	157.69Cr
BLS INTERNATIONAL SERVICES LIMITED	17.91x	-	-	-	145.7Cr
ITMAX SYSTEM	52.33x	20.92x	33.04x	0.38%	117.01Cr
Average	32.73x	14.91x	-34.58x	0.24%	486.24Cr
Weighted average by Cap.	42.69x	29.37x	-188.69x	0.21%