Valuation Nebius Group

Stocks

Real-time Estimate Cboe BZX Other stock markets 07:18:36 16/07/2026 pm IST			5-day change	1st Jan Change
186.15 ^USD	-6.70%		-10.96%	+129.99%

18/06	Social Buzz: Wallstreetbets Stocks Mostly Higher Premarket Thursday; Nebius Group, Micron to Advance	MT
16/06	Nebius Group Insider Sold Shares Worth $1,472,093, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,693	6,846	6,846	6,522	21,078	51,084	-	-
Change	-	-68.44%	0%	-4.74%	223.17%	142.36%	-	-
Enterprise Value (EV) ¹	20,277	6,846	6,846	6,522	21,527	66,529	82,960	89,768
Change	-	-66.24%	0%	-4.74%	230.06%	209.05%	24.7%	8.21%
P/E	-113x	17.1x	32.9x	-	-	-93.4x	-41x	72.9x
PBR	6.37x	1.6x	-	-	4.59x	8.49x	11.5x	23.1x
PEG	-	-0x	-0.7x	-	-	-	-0x	-0x
Capitalization / Revenue	4.61x	0.98x	-	55.5x	39.8x	15x	4.48x	2.34x
EV / Revenue	4.31x	0.98x	-	55.5x	40.6x	19.6x	7.27x	4.11x
EV / EBITDA	47.8x	7.96x	-	-24.5x	-332x	48.8x	13.3x	6.56x
EV / EBIT	191x	15.4x	-	-18.8x	-36.1x	-79.2x	-441x	33.3x
EV / FCF	-43.5x	-57.7x	-	-	-5.88x	-3.55x	-3.88x	-5.11x
FCF Yield	-2.3%	-1.73%	-	-	-17%	-28.2%	-25.8%	-19.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.5346	1.106	0.5762	-	-	-2.137	-4.867	2.737
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,704	6,992	-	117.5	529.8	3,395	11,406	21,818
EBITDA ¹	424.5	859.6	-	-266.4	-64.9	1,363	6,232	13,686
EBIT ¹	106.1	445.8	-	-346.5	-596.2	-840.5	-188	2,692
Net income ¹	-193.7	528.9	215	-	101.7	-576.4	-739.1	184.2
Net Debt ¹	-1,416	-	-	-	449.6	15,446	31,876	38,685
Reference price ²	60.50	18.94	18.94	27.70	83.70	199.51	199.51	199.51
Nbr of stocks (in thousands)	3,58,559	3,61,482	3,61,482	2,35,454	2,51,807	2,56,045	-	-
Announcement Date	15/02/22	15/02/23	15/02/24	20/02/25	12/02/26	-	-	-

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	-93.37x	19.6x	48.83x	-.--%	5.11TCr
KEHUA DATA CO., LTD.	33.29x	2.49x	20.85x	1.31%	362.91Cr
SHANGHAI @HUB CO.,LTD.	89.81x	11.53x	17.98x	0.29%	306.21Cr
JMDC INC.	28.16x	3.77x	15.26x	0.64%	127.98Cr
SDIC INTELLIGENCE INFORMATION TECHNOLOGY CO., LTD.	-73.48x	-	-	0.1%	124.82Cr
ITMAX SYSTEM	40.46x	16.68x	25.88x	0.57%	119.93Cr
BLS INTERNATIONAL SERVICES LIMITED	13.72x	-	-	0.42%	100.9Cr
Average	5.51x	10.81x	25.76x	0.48%	893.01Cr
Weighted average by Cap.	-69.87x	17.76x	44.41x	0.12%