|
End-of-day quote
Thailand S.E.
2026-11-06
|
5-day change | 1st Jan Change | ||
| 4.380 THB | -3.52% |
|
-19.63% | - |
| 11-06 | Strong Jobs and Shaky Stocks |  |
| 11-05 | AI data center firm IREN delays Microsoft AI deliveries, plans $15 billion spending push | RE |
Company Valuation: Nebius Group
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 | 35,493 | - | - |
| Change | - | -68.44% | 0% | -4.74% | 223.17% | 68.39% | - | - |
| Enterprise Value (EV) 1 | 20,277 | 6,846 | 6,846 | 6,522 | 21,527 | 49,152 | 69,809 | 86,221 |
| Change | - | -66.24% | 0% | -4.74% | 230.06% | 128.33% | 42.03% | 23.51% |
| P/E | -113x | 17.1x | 32.9x | - | - | -61.3x | -21x | 37.7x |
| PBR | 6.37x | 1.6x | - | - | 4.59x | 3.43x | 3.67x | 3.94x |
| PEG | - | -0x | -0.7x | - | - | - | -0x | -0x |
| Capitalization / Revenue | 4.61x | 0.98x | - | 55.5x | 39.8x | 10.6x | 2.9x | 1.55x |
| EV / Revenue | 4.31x | 0.98x | - | 55.5x | 40.6x | 14.7x | 5.7x | 3.76x |
| EV / EBITDA | 47.8x | 7.96x | - | -24.5x | -332x | 35.6x | 10.7x | 6.45x |
| EV / EBIT | 191x | 15.4x | - | -18.8x | -36.1x | -52.3x | -102x | 28.8x |
| EV / FCF | -43.5x | -57.7x | - | - | -5.88x | -2.8x | -3.08x | -3.64x |
| FCF Yield | -2.3% | -1.73% | - | - | -17% | -35.7% | -32.4% | -27.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.5346 | 1.106 | 0.5762 | - | - | -2.113 | -6.157 | 3.436 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,704 | 6,992 | - | 117.5 | 529.8 | 3,345 | 12,242 | 22,912 |
| EBITDA 1 | 424.5 | 859.6 | - | -266.4 | -64.9 | 1,379 | 6,530 | 13,371 |
| EBIT 1 | 106.1 | 445.8 | - | -346.5 | -596.2 | -938.9 | -684.4 | 2,991 |
| Net income 1 | -193.7 | 528.9 | 215 | - | 101.7 | -446.4 | -1,486 | 870 |
| Net Debt 1 | -1,416 | - | - | - | 449.6 | 13,659 | 34,316 | 50,728 |
| Reference price 2 | 60.50 | 18.94 | 18.94 | 27.70 | 83.70 | 129.49 | 129.49 | 129.49 |
| Nbr of stocks (in thousands) | 358,559 | 361,482 | 361,482 | 235,454 | 251,807 | 274,099 | - | - |
| Announcement Date | 2/15/22 | 2/15/23 | 2/15/24 | 2/20/25 | 2/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.38x | 15.75x | 22.32x | 0.74% | 797B | |
| 40.34x | 7.33x | 26.02x | 0.89% | 88.29B | |
| 21.74x | 4.43x | 9.65x | 0.75% | 65.36B | |
| 52.8x | 1.86x | 10.41x | -.--% | 51.67B | |
| 11.68x | 1.51x | 7.48x | 0.95% | 49.21B | |
| -61.28x | 14.69x | 35.64x | -.--% | 35.49B | |
| -18.03x | 3x | 7.17x | -.--% | 33.46B | |
| 20.01x | 3.37x | 8x | 1.6% | 31.57B | |
| 22.23x | 6.49x | 12.33x | -.--% | 29.12B | |
| Average | 13.10x | 6.49x | 15.45x | 0.55% | 131.27B | |
| Weighted average by Cap. | 24.90x | 12.34x | 20.10x | 0.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NBIS Stock
- NBIS23 Stock
- Valuation Nebius Group
Select your edition
All financial news and data tailored to specific country editions
