← Scroll for more →
Nebius Group N.V. (NBIS)
Services-Computer Programming, Data Processing, Etc.
Latest Price
$154.14
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
18.94
P/B Ratio
8.14
Valuation metrics
adjust assumptions →EPS: $0.33
Book value / share: $18.16
Formula: √(22.5 × EPS × BVPS)
Graham Number
$11.61
92% downside
Norm. op. income: $13.2B (median of 7yr)
Tax rate: 15%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$460.39
+199% upside
Base FCF: $8.7B (median of recent 5yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$600.16
+289% upside
EPS: $0.33
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$4.95
97% downside