Discounted Cash Flow
Nebius Group N.V. Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.3b | $1.3m | $1.3m | 0.1% | $0.35 |
| 2017 | $1.6b (30.5%) | $1.8m (36.1%) | $2.4m (76.4%) | 0.1% (4.3%) | $0.47 (34.3%) |
| 2018 | $1.8b (12.5%) | $8.2m (349.5%) | $-19.2k (-100.8%) | 0.4% (299.4%) | $2.10 (346.8%) |
| 2019 | $2.2b (21.0%) | $153.8m (1772.4%) | $3.6m (18993.8%) | 6.9% (1446.8%) | $0.50 (-76.2%) |
| 2020 | $3.0b (32.9%) | $4.1m (-97.3%) | $1.3m (-63.9%) | 0.1% (-98.0%) | $1.01 (102.0%) |
| 2021 | $4.8b (62.2%) | $-2.4m (-157.1%) | $-5.7m (-536.2%) | -0.0% (-135.2%) | $-0.54 (-153.5%) |
| 2022 | $7.4b (54.7%) | $6.7m (384.5%) | $-1.5m (73.5%) | 0.1% (283.9%) | $1.52 (381.5%) |
| 2023 | $8.9b (20.3%) | $2.7m (-60.5%) | $-2.7m (-80.6%) | 0.0% (-67.2%) | $0.60 (-60.5%) |
| 2024 | $117.5m (-98.7%) | $-7.7m (-389.6%) | $-6.7m (-147.4%) | -6.5% (-22085.7%) | $-2.28 (-480.0%) |
| 2025 | $529.8m (350.9%) | $989.3k (112.9%) | $989.3k (114.7%) | 0.2% (102.9%) | $0.34 (114.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in RUB. Values above are converted to USD for comparison with the US-listed share price.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.