|
Real-time Estimate
Cboe BZX
09:57:19 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 241.36 USD | +1.69% |
|
+6.80% | +189.14% |
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 | 65,059 | - | - |
| Change | - | -68.44% | 0% | -4.74% | 223.17% | 208.66% | - | - |
| Enterprise Value (EV) 1 | 20,277 | 6,846 | 6,846 | 6,522 | 21,527 | 78,718 | 99,374 | 115,786 |
| Change | - | -66.24% | 0% | -4.74% | 230.06% | 265.67% | 26.24% | 16.52% |
| P/E | -113x | 17.1x | 32.9x | - | - | -101x | -45.4x | 69.1x |
| PBR | 6.37x | 1.6x | - | - | 4.59x | 6.28x | 6.72x | 7.22x |
| PEG | - | -0x | -0.7x | - | - | - | -0x | -0x |
| Capitalization / Revenue | 4.61x | 0.98x | - | 55.5x | 39.8x | 19.5x | 5.27x | 2.83x |
| EV / Revenue | 4.31x | 0.98x | - | 55.5x | 40.6x | 23.6x | 8.05x | 5.03x |
| EV / EBITDA | 47.8x | 7.96x | - | -24.5x | -332x | 56.7x | 14.6x | 8.18x |
| EV / EBIT | 191x | 15.4x | - | -18.8x | -36.1x | -82.1x | -190x | 38.7x |
| EV / FCF | -43.5x | -57.7x | - | - | -5.88x | -4.31x | -4.09x | -4.16x |
| FCF Yield | -2.3% | -1.73% | - | - | -17% | -23.2% | -24.5% | -24% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.5346 | 1.106 | 0.5762 | - | - | -2.34 | -5.229 | 3.434 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,704 | 6,992 | - | 117.5 | 529.8 | 3,335 | 12,341 | 23,022 |
| EBITDA 1 | 424.5 | 859.6 | - | -266.4 | -64.9 | 1,388 | 6,790 | 14,162 |
| EBIT 1 | 106.1 | 445.8 | - | -346.5 | -596.2 | -958.5 | -523.7 | 2,991 |
| Net income 1 | -193.7 | 528.9 | 215 | - | 101.7 | -521.1 | -990.8 | -414.7 |
| 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 | 237.36 | 237.36 | 237.36 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -101.44x | 23.6x | 56.7x | -.--% | 65.06B | |
| 29.2x | 14.89x | 21.15x | 0.74% | 672B | |
| 35.87x | 6.57x | 23.33x | 1% | 79B | |
| 22.06x | 4.37x | 9.62x | 0.77% | 63.15B | |
| 10.59x | 1.41x | 7.25x | 1.04% | 46.1B | |
| 44.98x | 1.66x | 9.29x | -.--% | 44.76B | |
| 18.64x | 3.25x | 7.74x | 1.68% | 30.23B | |
| 19.69x | 6.04x | 11.51x | -.--% | 25.78B | |
| 9.63x | 2.55x | 6.15x | -.--% | 24.12B | |
| 25.42x | 2.85x | 12.83x | 3.38% | 22.33B | |
| Average | 11.46x | 6.72x | 16.56x | 0.86% | 107.22B | |
| Weighted average by Cap. | 20.16x | 11.98x | 20.58x | 0.74% |
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
- Valuation Nebius Group
Select your edition
All financial news and data tailored to specific country editions
