Nebius Group N.V.

NBIS

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.

About the company

Country: NetherlandsPrice: $115.88Market Cap: $33.9B

Investment snapshot

6%positive consensus

Scored 1d ago

Positive

BUY / PASS

Neutral / negative

2 / 13

NEUTRAL / FAIL

Median fair value

$6.13

-94.7% vs price

Models with upside

0 / 17

Positive margin of safety

Key risk

All 13 investors flag NBIS's valuation

Framework analysis

Verdict	Meaning
BUY	Positive purchase signal: the framework's buy requirements are met.
PASS	The company clears the framework's checklist or screen, but the framework does not produce a buy signal. For valuation frameworks this often means margin of safety is missing, insufficient, or unavailable; some screen-only frameworks have no intrinsic-value BUY state.
NEUTRAL	Neither a positive nor negative conclusion. It does not mean to hold an existing position.
FAIL	The company does not clear the framework's requirements.
Ranked	Ranked strategies do not use PASS: selected cohort is BUY, outside the cohort is FAIL, and unranked is NEUTRAL.

Current investor scores use trailing 12-month flows and the latest balance sheet where supported. Multi-year and EPS tests retain annual history; each framework shows its financial basis below. Intrinsic values use annual financials.

Metric	Graham Defensive Value	Buffett Quality Compounder	Lynch GARP	Greenblatt Magic Formula	Piotroski F-Score	Dreman Contrarian Value	Munger Quality Focus	Pabrai Dhandho Framework	Akre Three-Legged Stool	Marks Risk-Aware Value	Ackman Activist Value	Templeton Global Bargain Hunter	Sleep Scale Economies Shared	Asness Systematic Factors	Neff Low-P/E Total Return	Schloss Asset-Value Discipline	O'Shaughnessy Systematic Factor Composite
Verdict	FAIL	FAIL	FAIL	FAIL · Rank #1980 (Top 63.9%)	NEUTRAL	FAIL	FAIL	FAIL	FAIL	FAIL	PASS	FAIL	FAIL	FAIL	FAIL	FAIL	NEUTRAL
Score
Analysis	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…
Intrinsic Value (annual)			N/A	N/A	N/A	N/A	N/A				N/A	N/A	N/A	N/A	N/A	N/A	N/A
Margin of Safety	-898.1%	-2909.9%	N/A	N/A	N/A	N/A	N/A	-5935.4%	-127.0%	-1790.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Financial Basis	Annual history · FY 2025 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 · Market data at 2026-11-01 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Qualitative assessment · Annual history · FY 2025 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Qualitative assessment · Annual history · FY 2025 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 · Market data at 2026-11-01 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-04-30 Score computed: 2026-11-14	Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 Latest source filing: 2026-04-30 Score computed: 2026-11-14

Where It Passes

Where It Falls Short

Valuation0% pass✗ 28▾
All 13 investors flag NBIS's valuation
Price / 3-yr avg EPS
✗Graham<= 15x
Price-to-Book Ratio6.4x
✗Graham<= 1.5x
P/E x P/B
✗Graham<= 22.5
Basic earnings-growth PEG (dividends excluded)P/E 351.2x (growth N/A)
✗Lynch< 1.0 (ideally < 0.5)
EBIT / Enterprise Value-1.8%
✗Greenblatt> 10%
Earnings Yield + ROC AssessmentEY=-1.8%, ROC=-12.0%
✗GreenblattBoth EY > 10% and ROC > 25%
Price / EPS351.2x
✗Dreman< 12x✗Templeton< 12x (fixed ceiling; proxy for the market's cheapest 40%)
Price / (CFO / Shares)76.2x
✗Dreman< 8x
Price / Book Value per Share6.4x
✗Dreman< 1.2x✗Templeton< 1.5x✗SchlossP/B <= 0.80x (app cutoff)
Valuation ReasonablenessP/E=351.2x, OE Yield=-12.2%
✗MungerP/E < 25 or Owner Earnings Yield > 5%
P/E or FCF YieldP/E=351.2x, FCF Yield=-10.8%
✗PabraiP/E < 15 or FCF Yield > 10%
P/B or P/E vs. Historical AverageP/E=351.2x, P/B=6.4x
✗MarksP/E < 15 or P/B < 2.0
Discount to Intrinsic ValueN/A (negative normalized EPS)
✗Marks>= 20% below intrinsic value
Price / FCF per ShareN/A (negative FCF)
✗Ackman<= 25
Price vs. Trailing Low549% of trailing low ($21.11)
✗Templeton<= 120% of trailing low (certified split-adjusted live window)
Net income / market capitalization+0.24%; #3127/6340 (top 49.3%)
✗AsnessTop 30% of eligible cross-section✗OshaughnessyTop 10% of eligible cross-section
Positive book equity / market capitalization+0.1354; #4556/6449 (top 70.6%)
✗AsnessTop 30% of eligible cross-section
Price / Diluted EPS351.2x
✗NeffP/E <= 15x (app proxy for a P/E 40%-60% below the market)
(EPS CAGR % + Dividend Yield %) / P/E
✗Neff> 0.7 (Neff's published traditional edge)
Price / Tangible Book Value per Share6.41x
✗SchlossP/TBV <= 1.00x (app cutoff)
Book Value per Share Change
✗SchlossLatest BVPS >= earliest BVPS over >= 3 years (app rule)
Revenue / market capitalization+0.0156; #4797/5247 (top 91.4%)
✗OshaughnessyTop 10% of eligible cross-section
(Operating cash flow - capex) / market capitalization-10.85%; #3268/4519 (top 72.3%)
✗OshaughnessyTop 10% of eligible cross-section
Trailing six-month price return through the evaluation date-20.07%; #3970/6202 (top 64.0%)
✗OshaughnessyTop 10% of eligible cross-section
Valuation models0% pass✗ 5▾
NBIS overvalued: all 5 models price fair value below $115.88 (median $6.13)
Graham fair value$11.61
✗Graham-898.1% margin vs $115.88
Buffett fair value$3.85
✗Buffett-2909.9% margin vs $115.88
Pabrai fair value$1.92
✗Pabrai-5935.4% margin vs $115.88
Akre fair value$51.04
✗Akre-127.0% margin vs $115.88
Marks fair value$6.13
✗Marks-1790.4% margin vs $115.88
Verdicts7% pass✓ 1✗ 14▾
Split decision: 13 FAIL · 2 NEUTRAL · 1 PASS
Overall verdict
✗GrahamFAIL (2/9)✗BuffettFAIL (1/9)✗LynchFAIL (1/7)✗GreenblattRank #1980•PiotroskiNEUTRAL (F-Score 6)✗DremanFAIL (3/11)✗MungerFAIL (0/4)✗PabraiFAIL (0/3)✗AkreFAIL (0/6)✗MarksFAIL (2/5)✓AckmanPASS (4/9)✗TempletonFAIL (3/8)✗SleepFAIL (1/6)✗AsnessFAIL (Rank #1662/2370 (Top 70.1%))✗NeffFAIL (0/6)✗SchlossFAIL (3/7)•OshaughnessyNEUTRAL (Not ranked)
Profitability13% pass✓ 8✗ 27▾
14 of 16 flag NBIS's profitability — Graham, Buffett, Lynch +11 more
Positive EPS (10 years)15/18 years positive
✗GrahamPositive EPS every year for 10 years
EPS Growth (3-yr avg, 10-yr window)-245.7%
✗Graham>= 33% growth
Net Income Positive (10+ years)15/18 years positive
✗BuffettPositive every year for 10+ years
ROE (up to 5-year arithmetic mean)0.1%
✗Buffett> 15% arithmetic mean (app rule)
Operating Margin (10-yr trend)-115.5% (latest)
✗BuffettStable or rising over 10 years
Free Cash Flow Proxy$82.5M
✓BuffettPositive and growing
Earnings Variance (10-yr CoV)1.79
✗BuffettCoV < 0.3
Retained Earnings Effectiveness
✗Buffett$1 retained -> > $1 market value created
Basic earnings-growth PEG (dividends excluded)P/E 351.2x (growth N/A)
✗Lynch< 1.0 (ideally < 0.5)
3-5 Year EPS CAGR-19.6%
✗Lynch15-30% (Fast Grower); > 0% to pass
ROE1.8%
✗Lynch> 15%
EBIT / Enterprise Value-1.8%
✗Greenblatt> 10%
Earnings Yield + ROC AssessmentEY=-1.8%, ROC=-12.0%
✗GreenblattBoth EY > 10% and ROC > 25%
Net Income / Total Assets0.66%
✓PiotroskiROA > 0
ROA Change YoY-18.07% -> 0.66% (delta: +18.74%)
✓PiotroskiCurrent ROA > Prior ROA
(CFO / Total Assets) vs ROACFO/Assets=3.10%, ROA=0.66%
✓PiotroskiCFO/Assets > ROA
Gross Margin Change YoY52.2% -> 68.6%
✓PiotroskiImproved YoY
Pre-Tax Income / Revenue2.6%
✗Dreman>= 8%
Net Income / Shareholders' Equity1.8%
✗Dreman> 12%
Margin of SafetyP/E=351.2x, P/B=6.4x
✗PabraiP/B < 1.5 or P/E < 15
Return on Equity-3.5% (3-yr avg)
✗AkreROE > 20% (3-year avg)
Discount to Intrinsic ValueN/A (negative normalized EPS)
✗Marks>= 20% below intrinsic value
Positive Net Income Frequency15/17 years positive
✓MarksPositive net income in >= 7 of last 10 years
Operating Income / Revenue-115.5%
✗Ackman>= 15%
Net Income / Shareholders Equity1.8%
✗Ackman>= 15%
5-Year EPS CAGR-19.6% CAGR over 5 years
✗Templeton> 0% (5-year EPS CAGR)
Operating Margin Trend-2915.3% (2023) -> -115.5% (2025)
✓TempletonNon-negative operating-margin trend over 3 years
Revenue growth vs. gross and operating margin trendgross margin -100.0% -> 68.6%, operating margin -2915.3% -> -115.5%
✗SleepRevenue rising; gross margin flat or falling; operating margin holding
Net income / market capitalization+0.24%; #3127/6340 (top 49.3%)
✗AsnessTop 30% of eligible cross-section✗OshaughnessyTop 10% of eligible cross-section
Gross profit / total assets+2.93%; #3213/3702 (top 86.8%)
✗AsnessTop 30% of eligible cross-section
Net income / positive book equity+1.80%; #2777/5226 (top 53.1%)
✗AsnessTop 30% of eligible cross-section
Negative 5-year standard deviation of ROA-0.0893; #3336/5884 (top 56.7%)
✗AsnessTop 30% of eligible cross-section
3-5 Year Diluted EPS CAGR-19.6% over 5 years
✗Neff7%-20% annualized
Positive Diluted-EPS Years8/10 years positive
✓Schloss>= 70% positive over 5-10 observed years (app rule)
Growth13% pass✓ 4✗ 9▾
7 of 8 flag NBIS's growth — Graham, Lynch, Dreman +4 more
EPS Growth (3-yr avg, 10-yr window)-245.7%
✗Graham>= 33% growth
Basic earnings-growth PEG (dividends excluded)P/E 351.2x (growth N/A)
✗Lynch< 1.0 (ideally < 0.5)
3-5 Year EPS CAGR-19.6%
✗Lynch15-30% (Fast Grower); > 0% to pass
Inventory Growth vs Revenue GrowthN/A (no inventory)
✓LynchInventory growth < Revenue growth
EPS Growth Direction$0.22 (2009) -> $0.33 (2025)
✓DremanPositive over recent years
EPS CAGR2.6% CAGR over 16 years
✗Dreman> 5% annualized
Positive Net Income Frequency15/17 years positive
✓MarksPositive net income in >= 7 of last 10 years
3yr Median Revenue Growth479.0%
✓Ackman>= 5%
Positive EPS Growth Frequency2/5 years with positive EPS growth
✗AckmanPositive EPS growth in >= 3 of last 5 years
5-Year EPS CAGR-19.6% CAGR over 5 years
✗Templeton> 0% (5-year EPS CAGR)
Revenue growth vs. gross and operating margin trendgross margin -100.0% -> 68.6%, operating margin -2915.3% -> -115.5%
✗SleepRevenue rising; gross margin flat or falling; operating margin holding
5-year Revenue CAGR-29.1%
✗SleepCAGR > 7%
3-5 Year Diluted EPS CAGR-19.6% over 5 years
✗Neff7%-20% annualized
Debt & Leverage25% pass✓ 5✗ 10▾
9 of 12 flag NBIS's debt & leverage — Graham, Buffett, Lynch +6 more
Total Debt / Shareholders' Equity0.90
✗Dreman< 0.8✓Templeton< 1.0 (fixed cap; proxy for below-sector-median leverage)✓SchlossD/E < 1.00x
LT Debt vs Net Current AssetsLT Debt $4.1B vs NCA $3.2B
✗GrahamLT Debt <= Net Current Assets
Debt/Equity & Interest CoverageD/E: 0.90, IC: -50.1x
✗BuffettD/E < 0.5 AND Interest Coverage > 5x
Total Debt / Equity0.90
✗Lynch< 0.33
Cash - Long-term Debt$-425.1M
✗LynchPositive preferred
LT Debt / Total Assets Change0.00% -> 33.01%
✗PiotroskiDecreased YoY
Current Assets / Current Liabilities3.08
✓Dreman> 1.5✓SchlossCurrent ratio >= 1.50x (app cutoff)
Debt Levels0.90
✗MungerDebt/Equity < 0.5✗AkreDebt/Equity < 0.3
Interest Coverage & Debt/EBITDAIC=-50.1x, D/EBITDA=N/A
✗MarksInterest Coverage > 3x; Debt/EBITDA < 4x
Total Debt / Shareholders Equity0.90
✓Ackman<= 1.0
Negative debt-to-equity (higher means less debt)-0.8985; #3104/4210 (top 73.7%)
✗AsnessTop 30% of eligible cross-section
Efficiency25% pass✓ 3✗ 8▾
6 of 8 flag NBIS's efficiency — Buffett, Greenblatt, Piotroski +3 more
Current Ratio3.08
✓Graham>= 2.0
ROIC (3-5 yr avg)-12.1%
✗Buffett> 10%
ROIC - WACC-22.1%
✗BuffettPositive (WACC = 10%)
EBIT / (NWC + Net Fixed Assets)-12.0%
✗Greenblatt> 25%
Current Ratio Change YoY9.60 -> 3.08
✗PiotroskiIncreased YoY
Revenue / Total Assets Change YoY0.03x -> 0.04x
✓PiotroskiImproved YoY
Current Assets / Current Liabilities3.08
✓Dreman> 1.5
Return on Invested Capital-5.5%
✗Munger> 15%
ROIC (high and growing)FY2023: ROIC=-5.9%; FY2024: ROIC=-9.7%; FY2025: ROIC=-5.5%
✗AkreLatest 3 consecutive FYs: ROIC > 15% in each
Reinvestment Rate x ROIC-5.5% (RR=100% x ROIC=-5.5%)
✗AkreReinvestment Rate * ROIC > 10%
ROIC (5-year)0/5 years above 12% (latest -5.5%)
✗SleepROIC > 12% in a majority of years
Cash Flow40% pass✓ 5✗ 7▾
6 of 10 flag NBIS's cash flow — Lynch, Dreman, Pabrai +3 more
Free Cash Flow Proxy$82.5M
✓BuffettPositive and growing
FCF Positive and Growing$-3.7B
✗LynchPositive and growing
Operating Cash Flow$384.8M
✓PiotroskiCFO > 0
(CFO / Total Assets) vs ROACFO/Assets=3.10%, ROA=0.66%
✓PiotroskiCFO/Assets > ROA
Price / (CFO / Shares)76.2x
✗Dreman< 8x
P/E or FCF YieldP/E=351.2x, FCF Yield=-10.8%
✗PabraiP/E < 15 or FCF Yield > 10%
FCF Positive13/17 years FCF positive
✓MarksPositive FCF in majority of recent years
(OCF - CapEx) / Market Cap-12.6%
✗Ackman>= 4%
Price / FCF per ShareN/A (negative FCF)
✗Ackman<= 25
Positive Operating Cash Flow frequency17/17 years positive
✓SleepPositive OCF in >= 70% of available years
Operating Cash Flow - Capital Expenditures$-3.7B
✗Neff> $0 (app proxy for a strong fundamental case)
(Operating cash flow - capex) / market capitalization-10.85%; #3268/4519 (top 72.3%)
✗OshaughnessyTop 10% of eligible cross-section

Business & financials

Financial snapshot: annual FY 2025. Current investor scores may use newer quarterly data.

Company Profile

Industry: Business Services

Size: Large Cap($33.9B)

Revenue: $529.8M+479.0% YoY

Net Income: $82.5M+112.9% YoY

Financial Snapshot

Operating Margin-115.5%

Return on Equity1.8%

Debt / Equity0.90

Current Ratio3.08

EPS (Diluted)$0.33−49.6% 1y

Shares Retired−7.3%

Similar Companies

ADPAUTOMATIC DATA PROCESSING INC

$122.3B

EAELECTRONIC ARTS INC.

Shareholder Return

Fiscal 2025

Issued 7.3% of shares last year.

Buybacks: —
Dividends: —

What drove EPS

A buyback raises earnings per share without the company earning more. This splits each year's change into the two.

FY23

−49.6% = −67.6% + 55.8%

Earnings Fewer shares More shares

The two parts do not sum exactly to the total — the difference is the cross-term, plus preferred capital where the company has any. It is left visible rather than distributed into the other two.

Share count is the denominator the filer used for diluted EPS, recovered as net income ÷ EPS — not the balance-sheet count, which is a point-in-time figure and would put the timing difference into this split. Years with a loss are omitted: a smaller share count makes a loss per share larger, so the decomposition inverts.

Company Financials

Latest TTM and quarters alongside annual years

TTM sums four consecutive quarters and uses the latest quarter-end balances. Quarter columns show three-month results; annual columns show full-year totals. Growth compares the same period a year earlier. EPS is not added for TTM; full-year ratios are blank for quarters.

Metric	FY 2025 Sources 20-F · 2026-04-30	FY 2024 Sources 20-F · 2025-04-30	FY 2023 Sources 20-F · 2024-04-26	FY 2022 Sources 20-F · 2023-04-20	FY 2021 Sources 20-F · 2022-04-20
Market Cap	$33.9Bcurrent	$7.7Best.	$8.0Best.	--	--
Revenue	$529.8M↑479%	$91.5M↑834%	$9.8M↓27%	$13.5M↓100%	$4.8B
Operating Income	-$611.7M↓53%	-$399.6M↓40%	-$285.7M↓81%	-$158.0M↑12%	-$178.7M
Net Income	$82.5M↑113%	-$641.4M↓366%	$241.3M↓68%	$745.6M↑478%	-$197.2M
EPS (Diluted)	$0.33↑114%	$-2.28↓486%	$0.59↓50%	$1.17↑317%	$-0.54
Gross Margin	68.6%↑31%	52.2%↑152%	-100.0%↑9%	-110.4%↓316%	51.2%
Operating Margin	-115.5%↑74%	-436.7%↑85%	-2915.3%↓149%	-1170.4%↓31299%	-3.7%
ROE	1.8%↑109%	-19.7%↓369%	7.3%↓56%	16.6%↑392%	-5.7%
Total Debt	$4.1B↑67567%	$6.1M↓99%	$558.0M↓23%	$727.8M↓38%	$1.2B
Shareholders' Equity	$4.6B↑41%	$3.3B↓1%	$3.3B↓27%	$4.5B↑29%	$3.5B
Current Ratio	3.08↓68%	9.60↑975%	0.89↓30%	1.28↓29%	1.80
Debt / Equity	0.90↑47825%	0.00↓99%	0.17↑5%	0.16↓52%	0.34
Operating Cash Flow	$384.8M↑57%	$245.6M↓70%	$829.8M↑19%	$697.0M↑457%	$125.1M
Free Cash Flow	-$3.7B↓555%	-$561.9M↓175%	$746.9M↑9%	$682.4M↑244%	-$475.5M

Score history

Historical Score Timeline

Industry peers

Industry Peers

Similar companies in Business Services

NBIS vs Peers — Financial Grading

Revenue$529.8MBottom 25%

Net Income$82.5MMedian

ROE1.8%Bottom 25%

D/E0.90Median

Op. Margin-115.5%Bottom 25%

Curr. Ratio3.08Top 25%

Company	Market Cap	Price	Revenue	Net Income	ROE	D/E	Op. Margin	Curr. Ratio	Graham	Buffett	Lynch	Greenblatt	Piotroski	Dreman
AUTOMATIC DATA PROCESSING INCADP	$122.3B	$309.93	$21.9B	$4.4B	73.2%	0.82	24.2%	1.05	4/9	5/9	3/7	0/3	F-Score 6	5/11
ELECTRONIC ARTS INC.EA	$52.9B	$209.70	$7.5B	$887.0M	13.1%	0.22	15.4%	1.05	1/9	4/9	4/7	0/3	F-Score 6	6/11
Rubrik, Inc.RBRK	$22.6B	$109.88	$1.3B	$348.8M	67.1%	—	-26.2%	1.69	1/9	0/9	2/7	0/3	F-Score 6	2/11
AECOMACM	$9.1B	$70.50	$16.1B	$561.8M	22.5%	1.09	6.4%	1.14	1/9	3/9	3/7	1/3	F-Score 8	2/11
COMMVAULT SYSTEMS INCCVLT	$6.2B	$152.07	$1.2B	$70.7M	942.8%	—	6.3%	1.95	1/9	2/9	4/7	0/3	F-Score 6	6/11
WPP plcWPP	$6.0B	$27.79	$18.2B	$289.5M	-8.5%	1.94	2.8%	0.89	1/9	2/9	1/7	0/3	F-Score 3	2/11
VARONIS SYSTEMS INCVRNS	$5.6B	$48.94	$623.5M	$129.3M	-21.6%	0.76	-23.5%	1.97	1/9	0/9	1/7	0/3	F-Score 5	1/11
ROBERT HALF INC.RHI	$4.3B	$42.00	$5.4B	$133.0M	10.4%	—	1.4%	1.53	2/9	5/9	1/7	0/3	F-Score 5	2/11