2025-10-23 · Serenity 推文观察 on X · 作者：Serenity · 发布时间：2025-10-23T13:24:52+00:00
财经相关 · 已做深入分析serenityxall-postsfinancemarketticker
这条推文含有财经/市场相关信息或标的符号，核心内容是：Why I think $NBIS can easily hit ~$400/share or $100B+ market cap in 1 year: Right now, Nebius trades at a $24B valuation (316%+ increase to $100B). If we pretend that there's 0 growth in 2026-2027: Core Business: $31B–$36.5B Sum of Parts: $7.1B (40% slashed)…
原推主要内容：Why I think $NBIS can easily hit ~$400/share or $100B+ market cap in 1 year: Right now, Nebius trades at a $24B valuation (316%+ increase to $100B). If we pretend that there's 0 growth in 2026-2027: Core Business: $31B–$36.5B Sum of Parts: $7.1B (40% slashed) Midpoint Valuation = $39B valuation (+62.5%) This is before factoring in any growth, which could scale it up to $100B. Today, investors are effectively paying $13B for the core business today, which is on track to grow 1,000% YoY-from $100M in quarterly revenue to $1.3B , with 60-70% gross margins. Markets are usually forward looking, but for Nebius, it only looks at the ground. These are just informal thoughts and a small writeup. Bus…
这条内容可以作为市场观察线索，但不能直接当成结论。需要进一步核对：相关公司/资产的基本面数据、公告或财报来源、估值口径、仓位/流动性背景，以及推文发布时点之后价格和新闻是否已经变化。
涉及标的/关键词：$CRWV、$IREN、$MSFT、$NBIS、$ORCL。如果推文给出买卖倾向或强弱排序，主要风险在于时间尺度不明确、样本证据不足、市场波动和作者持仓偏见；如果是宏观/资金流判断，还需要验证利率、美元、流动性和风险偏好是否同步支持。
可纳入观察清单，但应作为待验证假设，而不是投资建议。后续应优先找原始数据和反方证据验证。
Why I think $NBIS can easily hit ~$400/share or $100B+ market cap in 1 year: Right now, Nebius trades at a $24B valuation (316%+ increase to $100B). If we pretend that there's 0 growth in 2026-2027: Core Business: $31B–$36.5B Sum of Parts: $7.1B (40% slashed) Midpoint Valuation = $39B valuation (+62.5%) This is before factoring in any growth, which could scale it up to $100B. Today, investors are effectively paying $13B for the core business today, which is on track to grow 1,000% YoY-from $100M in quarterly revenue to $1.3B , with 60-70% gross margins. Markets are usually forward looking, but for Nebius, it only looks at the ground. These are just informal thoughts and a small writeup. Business Valuation: __________________ Current cash equivalents (post $4.2B) ~ $5.88B Portfolio Companies: ~$2.68B Clickhouse (28%, $6.35B valuation), Avride (17%, ~$3.1B valuation), Toloka (51%, ~720M valuation) - speculative estimates on Avride/Toloka. Also did not consider Clickhouse updated valuation, which likely grew). Physical Assets: ~$2B midpoint GPUs (~750m-1B), Servers, networking ($400-600m), Land/buildings ($300m-$500m), power/cooling ($200-$300m). Total phyiscal assets sitting between $1.65B-$2.4B Conservative Sum of parts: ~$10.58B (As of today, not considering portfolio companies going up). Nebius has eliminated most debt from the note conversion. Typically companies with portfolios never trade 1:1 with NAV, so I just slashed 40% off 10.58B or so when doing calculations which is conservative considering it's mostly cash. _ BASE CASE WITH NO GROWTH Now going into the core business: FY 2026-2027 EST: $1.1B projected FY 2025, + $3.8B from $MSFT (contract / 5) (obviously maybe revenue lag, which is why it's on avg 2026-2027 anyway). If Nebius stopped growing completely off their 2025 projections, they would do $4.98B minimum ARR in 2026/2027. Gross margins are sitting at ~71.2% (from last quarter), but likely between 60-70% + management aiming 30% EBITDA. These calculations from the core business are if growth stopped completely: EV/Revenue 6–8×: $31.2B | 41.6B EV/EBITDA 15–25×: $23.4B | $39B Forward-looking EV on the base/bear case = $31–42B (revenue) or $23–39B (EBITDA) (Core Business) + Sum of Parts = $33.58B midpoint no growth case + ~$10.58 * .6 = ~$39B. And now we'll consider that next if Nebius grows. __________________ CASE WITH GROWTH: Now here's how we get to $100B just based on core business. $NBIS has ~$5B ARR confirmed. Only thing Nebius needs is ARR growth to $8–12B: 1 more hyperscaler deal + SMB expansion. All it takes is a GCP or Meta deal and we hit that target. (This is just high-level, not going into GPU depreciation arguments, increasing power, execution risk, etc). And I'm bullish on the chances of another hyperscaler deal happening in 1 year time when more Mag7 signed deals recently (eg Meta $14B with CRWV). Also everything else would need to stay the same gross margin: ≥60–70% and EBITDA target: ~30%. On the bright side, with the whitepaper, we've also likely seen expanding margins with Nebius. NBIS is claiming near-100% realized GPU utilization through their whitepaper yesterday, which would justify higher margins and higher revenue per GPU compared to $CRWV or any miner pivot (+ NBIS has no no-toxic interest debt, and a more diversified client base). Their software orchestration is a moat in and of itself and not all neoclouds or bitcoin miner pivots can sustain the same high-gross margins. Happy to argue why full stack, margins, customer diversification with SMBs are important (if you want to compare $IREN GW capacity, or others) -> just look at $ORCL losing $100m+ on buildout. Regardless, I'm bullish on $NBIS over every other possible Neocloud because of opex costs + margins + fullstack + client base. (Feel free to let me know if I missed anything or calculated wrong, also open to debate) But that aside, current $23B marketcap is a firesale that does not price in growth when it should be valued at $39B today. Then there's the upside on 1 more hyperscaler deal though for 4x return in 1 year at a $100B MC .