EN DE

Nebius Group N.V. (NBIS) Fair Value & Analysis

Communication Services · US · Market cap $45.1B · ISIN NL0009805522

NG Nebius Group N.V. logo Nebius Group N.V. NBIS · US
Price$209.18
Fair Value$13.40
Upside-93.6%
Quality61/100

Structural break: The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.

Watch Nebius Group N.V. for free, get notified when fair value or trend changes. Watch for free

Strengths

Highly profitable · 93.1% net margin

Risks

!Trades 1460% ABOVE our fair value of $13.40
!Weak Growth (revenue 5y −29.0 %/yr)
!Moderate debt · negative free cash flow
!Trails peers (5/13)
Weak Growth (revenue 5y −29.0 %/yr)
Highly profitable · 93.1% net margin
Moderate debt · negative free cash flow
Trails peers (5/13)
Narrow moat 38/100
Evidence: Low Range $11.30 – $13.40 Share as image

Fair value as of: Aug 23, 2026

From 11 valuation models · updated 8 days ago

Share price +41.1% over the past month.

A solid business, but trading 1,460% above our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track Nebius Group N.V. and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card. Track it free

What matters now

  • The price sits above even our optimistic bull case ($13.40). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$286.69 $17.16 Fair Value $13.40 Oct 2018 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 23, 2026.

How to read this chart

60‑month range $17.16 – $286.69 · fair‑value band $11.30 – $13.40 · the $209.18 price screens above the $13.40 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 23, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Nebius Group N.V. (NBIS) currently trades at $209.18, while our model-based Fair Value estimate is $13.40, implying the stock looks roughly 93.6% overvalued today. The Quality Score stands at 61/100 (solid quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, Nebius Group N.V. generated revenue of $878M at a net margin of 93.1%. It earns a return on equity of 14.1%. Net debt stands at $1.2B. The stock trades on a trailing P/E of 97.2 (as of Jun 5, 2026). Fundamentals as of Aug 23, 2026

Our scenario range runs from $11.30 (bear case) to $13.40 (bull case); at $209.18, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic. The share trades about 25% below its 52-week high and 377% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -6% fair-value upside, at -94%, NBIS screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly 1.78 USD per share, which is 13.3 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely ($2.16 to $23.32). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income best evidence $14.80 $14.10 $11.26 72
Growth-Adj P/E $16.32 $23.32 $30.32 64
DDM Multi-Stage $1.23 $2.16 $2.69 63
All 11 models by family
Earnings-Based
Graham-Dodd $3.14 $21.88 $30.71 59
Lynch FV $11.30 $16.15 $20.99 57
PEG = 1.0 $11.30 $16.15 $20.99 54
Dividend Discount
Gordon GGM $1.23 $2.57 $4.07 62
DDM Multi-Stage $1.23 $2.16 $2.69 63
Multiples
P/E Multiple $9.69 $12.92 $16.15 63
P/S Multiple $5.88 $7.84 $9.81 58
P/B Multiple $5.88 $7.84 $9.81 55
Asset-Based
NCAV (Graham) $10.47 $14.02 $20.93 54
Economic Profit
Residual Income best evidence $14.80 $14.10 $11.26 72
Growth Earnings
Growth-Adj P/E $16.32 $23.32 $30.32 64

Widest divergence: Growth Earnings ($23.32) versus Dividend Discount ($2.16). Highest evidence: Residual Income (72).

Notify me when NBIS reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 97.2 as of Jun 5, 2026
P/S ratio 18.7 P/E × margin
EPS (TTM) $2.59 price ÷ EPS = P/E 97.2
Dividend yield 0.0% payout 3.7%
Net margin 19.2% FY2025
Return on equity 14.1% TTM
More key figures
Profitability
Return on assets (EBIT) -5.1% avg 5y
Operating margin -32.1% TTM
Growth
Revenue (TTM) $878M TTM
Revenue growth (YoY) +684% 3y avg +240%
Balance sheet & cash flow
Free cash flow −$3.7B FY2025
Net debt $1.2B FY2025

Figures from reported company fundamentals · as of Aug 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 61 · Market factors (momentum, volatility) 61

Profitability 26
Margins and returns on capital today
Quality Growth 91
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 76
Balance sheet, leverage, solvency risk
Investment 38
Disciplined investing over empire-building
Low Volatility 15
Calm price path (market factor)
Momentum 79
Price trend over the last 3–12 months (market factor)
52W Momentum 82
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Nebius Group N.V., a technology company, engages in building full-stack infrastructure to service the global AI industry in the United States, the United Kingdom, and internationally. It offers Nebius builds full-stack infrastructure for AI, including large-scale GPU clusters, cloud platforms, and tools and services for developers.

Full company description

Nebius Group N.V., a technology company, engages in building full-stack infrastructure to service the global AI industry in the United States, the United Kingdom, and internationally. It offers Nebius builds full-stack infrastructure for AI, including large-scale GPU clusters, cloud platforms, and tools and services for developers. The company also provides TripleTen, an edtech platform for re-skilling individuals for careers in technolgy; and Avride, which develops autonomous driving technology for self-driving cars and delivery robotics. It has a strategic alliance with NVIDIA Corporation to support the expansion of the company's AI cloud infrastructure. The company was formerly known as Yandex N.V. and changed its name to Nebius Group N.V. in August 2024. Nebius Group N.V. was founded in 1989 and is based in Schiphol, the Netherlands.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nebius Group N.V. reported revenue of $530M in FY2025 versus $4.8B in FY2021, a compound −42.2%/yr. Reported net income was $102M in FY2025.

Growth Quality 24/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$530M
Latest YoY
+350.9%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+239.8%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−29.0%
Avg. revenue growth/yr (16Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.2%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
−18.7% (-18.7 + 0.0)
Revenue −42.2%/yr
FY21 $4.8B
FY22 $13.5M
FY23 $20.9M
FY24 $118M
FY25 $530M
Net income
FY21 −$196M
FY22 $746M
FY23 $241M
FY24 −$641M
FY25 $102M

NBIS screens 1,460% overvalued. Compare with Alphabet Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Nebius Group N.V. Fair Value". https://www.fairvalue-calculator.com/stock/NBIS

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Internet Content & Information · 156 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 61 · Above median
Fair Value upside −94% · Bottom 25%
Return on equity (TTM) 14% · Above median
Return on assets -3% · Bottom 25%
Net margin (TTM) 93% · Top 25%
Operating margin (TTM) -32% · Bottom 25%
Revenue growth 684% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.89× · Higher than 75% of peers

Valuation Multiples vs Internet Content & Information median · lower = cheaper

P/E (TTM) 97.2× · Pricier than 75% of peers
P/B 9.78× · Pricier than 75% of peers
P/S (TTM) 51.40× · Pricier than 75% of peers
PEG 0.63× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 31
PAST57 · sector 10
HEALTH56 · sector 98
DIVIDEND1 · sector 36

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Internet Content & Information stocks, each showing price versus our Fair Value estimate (as of Aug 23, 2026).

Stock Price Fair Value vs Fair Value
Alphabet Inc GOOGL $340.65 $145.14 -57%
Meta Platforms, Inc META $571.10 $534.91 -6%
Tencent Holdings 0700 HK$455.20 HK$449.03 -1%
Spotify Technology S.A SPOT $547.51 $211.87 -61%
Reddit, Inc RDDT $153.29 $39.59 -74%
Baidu, Inc 89888 HK$79.10 HK$28.84 -64%
Kuaishou Technology, an investment holding company, 81024 HK$34.50 HK$63.28 +83%
NAVER Corporation 035420 215,500 KRW 231,585 KRW +7%
Tencent Music Entertainment Group 1698 HK$35.14 HK$66.77 +90%
REA Group REA A$177.42 A$88.53 -50%

Compare Nebius Group N.V. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Nebius Group N.V. (NBIS) overvalued or undervalued?
As of Aug 23, 2026, our model estimates a fair value of $13.40 versus a price of $209.18, about −94% (overvalued).
What is the fair value of NBIS?
Our model-based fair value for Nebius Group N.V. is $13.40 (as of Aug 23, 2026), built from audited fundamentals. The current price: $209.18.
What is the quality score of NBIS?
Nebius Group N.V. has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Nebius Group N.V. (NBIS)?
Nebius Group N.V. reported trailing-twelve-month revenue of about $878M (latest available figure, as of Aug 23, 2026).
What is the net profit margin of NBIS?
The net profit margin of Nebius Group N.V. is about 93.1%, meaning it keeps roughly 93.1% of revenue as net income. Based on the latest reported figures.
Does Nebius Group N.V. pay a dividend?
Nebius Group N.V. currently shows a dividend yield of about 0.05% relative to its recent price (as of Aug 23, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

Free · no account needed

Watch Nebius Group N.V. in the live analysis

One click puts Nebius Group N.V. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.