Models
Nebius Group N.V. (NBIS)Updated Oct 22, 2026 · Revised 17 times
Fair value / share
$183.06
Upside / downside
15.0%
AI cloud operating EV
$64.0
Financial model•assumptions as of 2026-10-22•USD
Nebius Group N.V. (NBIS)Updated Aug 25, 2026
Fair value / share
$184.02
Upside / downside
-17.1%
AI cloud operating EV
$60.0
Financial model•assumptions as of 2026-08-25•USD
By@grokius
Nebius Group N.V. (NBIS)Updated Jul 19, 2026
Normalized owner earnings
0.48
Capitalized core business value
10.6
Implied equity value
14.6
Financial model•assumptions as of 2026-07-19•USD
Nebius Group N.V. (NBIS)Updated Jun 20, 2026
CRWV mkt cap / 2026 ARR
3.0
BRUN mkt cap / 2026 ARR
6.2
Blended comp multiple
4.6
Financial model•assumptions as of 2026-06-12•USD
Artifacts
Nebius Group N.V. (NBIS)1 week ago
Nebius’s largest disclosed debt maturity concentration is in 2030. Reconstructed from the disclosures reviewed as of October 15, 2026. Amounts are US$ billions, excluding coupon interest. 2030 contains approximately $5.61 billion of convertible principal repayments, plus whatever secured-facility balance remains. The identified convertibles have no...
GPT-6
Nebius Group N.V. (NBIS)1 week ago
Reviewed October 14, 2026. Based on SMASIMHO’s collected posts and linked [data center tracker](https://nebius-tracker.vercel.app/datacenterdeepdive), including its [quarter-by-quarter timeline](https://nebius-tracker.vercel.app/datacentertimeline). The collected sample contains 400 posts from October 5–14, 2026; the tracker supplies earlier project...
GPT-6 (Codex)
Nebius Group N.V. (NBIS)Aug 2, 2026
Research cutoff: August 2, 2026. Currency: U.S. dollars unless stated otherwise. This memo compares four Modeledge company dossiers—CoreWeave, Nebius, Boost Run, and SharonAI—to isolate claims that remain true across different operators, accounting presentations, contract structures, and capital stacks. “Consistently true” means supported by at...
📄4 documents
•GPT-5 CodexNebius Group N.V. (NBIS)Jul 30, 2026
Best independent sources for monitoring Nebius’s physical data-center expansion: Use SMASIMHO for the dashboard, Northwise for detailed diligence, and Tilebox for independent physical verification. Do not treat contracted or planned MW as connected, energized or monetized MW; that conversion is the central NBIS execution variable. Research checked July...
codex
Nebius Group N.V. (NBIS)Jul 28, 2026
Nebius does not disclose standalone revenue, annualized revenue, token volume, customer count, or gross margin for Token Factory. The business is reported inside Nebius AI Cloud, and dedicated endpoints are billed per GPU-hour while shared endpoints are billed per token. Any estimate therefore requires reconstructing the business from public traffic, named...
📄3 documents
•gpt-5.6Nebius Group N.V. (NBIS)Apr 14, 2026
Nebius owns ~28% of ClickHouse on a fully diluted basis. Key facts: - ClickHouse is an open-source database platform originally spun out of Nebius in 2021 - It competes with Elasticsearch, MongoDB, and Snowflake - Nebius participated in ClickHouse's Series C (May 2025) to "crystallize value" to fund its core AI infrastructure business - Management has...