investorscraft@gmail.com

Intrinsic Value of Nebius Group N.V. (NBIS)

Previous Close$52.00
Intrinsic Value
Upside potential
Previous Close
$52.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nebius Group N.V. operates in the technology sector, focusing on cloud computing and digital infrastructure services. The company provides scalable cloud solutions tailored for enterprises, leveraging advanced data center technologies and AI-driven optimization tools. Its revenue model is primarily subscription-based, with additional income from managed services and consulting. Nebius competes in a highly dynamic market dominated by global hyperscalers, positioning itself as a niche player offering specialized, high-performance cloud solutions for industries with stringent compliance and latency requirements. The company targets mid-sized enterprises and regulated sectors, differentiating through localized infrastructure and cost-efficient pricing models. Despite intense competition, Nebius has carved out a defensible position by emphasizing security, regulatory alignment, and hybrid cloud flexibility. Its growth strategy hinges on expanding its data center footprint and deepening partnerships with software vendors to enhance its ecosystem.

Revenue Profitability And Efficiency

Nebius reported revenue of $117.5 million for FY 2024, reflecting its early-stage growth trajectory. However, the company posted a net loss of $644.8 million, driven by heavy investments in infrastructure and R&D. Operating cash flow was positive at $245.6 million, suggesting core operations are generating liquidity, but capital expenditures of $807.7 million indicate aggressive expansion. The diluted EPS of -$1.68 underscores significant upfront costs.

Earnings Power And Capital Efficiency

The company’s negative net income highlights its current lack of earnings power, typical of high-growth tech firms prioritizing scale over profitability. Capital efficiency remains strained due to substantial capex, though operating cash flow provides a partial offset. Nebius’s ability to monetize its infrastructure investments will be critical to improving returns in the medium term.

Balance Sheet And Financial Health

Nebius maintains a robust liquidity position with $2.45 billion in cash and equivalents, providing ample runway for its growth plans. Total debt is minimal at $49.7 million, resulting in a near-debt-free balance sheet. The company’s financial health is solid, supported by strong cash reserves and low leverage, though sustained losses could pressure liquidity if not addressed.

Growth Trends And Dividend Policy

Nebius is in a high-growth phase, with revenue growth likely driven by cloud adoption trends. The company does not pay dividends, reinvesting all cash flows into expansion. Future growth will depend on its ability to scale operations and achieve profitability, with investor returns likely tied to capital appreciation rather than income.

Valuation And Market Expectations

The market appears to value Nebius as a long-term growth story, factoring in its potential to capture cloud market share. The significant losses and high capex suggest investors are betting on future scalability. Valuation metrics are challenging to assess given the lack of profitability, making revenue multiples and cash flow trends key indicators.

Strategic Advantages And Outlook

Nebius’s strategic advantages lie in its specialized cloud offerings and capital-light partnerships. The outlook hinges on execution—successfully scaling infrastructure while improving unit economics. Regulatory tailwinds in data sovereignty could benefit its localized approach, but competition remains a key risk. The company’s ability to transition to profitability will define its long-term success.

Sources

Company filings, CIK 0001513845

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount