Last Update 26 May 26
NB2: Rumble Combination Will Reshape AI Infrastructure Exposure And Support Reappraisal
Analysts have kept their €26.33 price target on Northern Data unchanged, citing a slightly lower discount rate, modestly different revenue growth assumptions, a small uplift in profit margin expectations, and a somewhat lower future P/E as the key drivers within their models.
What's in the News
- Rumble and Northern Data have obtained final regulatory approval for their proposed business combination from the United Arab Emirates Ministry of Economy, with no further regulatory approvals required (Key Developments).
- The acceptance period for Northern Data shareholders to tender into the Rumble exchange offer is scheduled to end on May 9, 2026, followed by an additional acceptance period expected to run from May 15 to June 1, 2026, subject to conditions and any extensions (Key Developments).
- Northern Data’s Management Board and Supervisory Board unanimously recommend that shareholders accept the exchange offer, which gives investors the option to receive Rumble shares and gain exposure to the combined company focused on AI computation, cloud infrastructure, and digital video (Key Developments).
- Following the closing of the tender offer, Northern Data plans to terminate trading of its shares on the open market, which is expected to significantly reduce liquidity and price transparency for any remaining untendered Northern Data shares (Key Developments).
- Northern Data has issued earnings guidance for Q1 2026 with expected revenue between €40 million and €42 million, and full year 2026 revenue guidance between €130 million and €150 million, supported by improved GPU utilization and what is described as strong revenue momentum (Key Developments).
Valuation Changes
- Fair Value: The unchanged fair value estimate remains at €26.33 per share.
- Discount Rate: The discount rate has fallen slightly from 8.98% to 8.27%, which increases the weight placed on future cash flows in the model.
- Revenue Growth: Assumed revenue growth has been trimmed slightly from a very large 123.42% to a very large 117.74%.
- Net Profit Margin: The expected net profit margin has risen modestly from 4.94% to 5.74%.
- Future P/E: The assumed future P/E multiple has been reduced from 49.48x to 45.06x, implying a lower earnings multiple applied to the company in later years of the model.
1 viewusers have viewed this narrative update
Key Takeaways
- Strategic expansion into AI and HPC, boosted by partnerships and technology, positions Northern Data to capture revenue growth in the generative AI market.
- Transitioning to carbon-neutral energy and advanced cooling tech may lower costs, while potential asset sales could fund AI-focused reinvestment.
- Dependency on NVIDIA and high capital expenditure pose risks to financial stability, while customer concentration and AI market competition threaten revenue growth and market share.
Catalysts
About Northern Data- Develops and operates high-performance computing (HPC) and artificial intelligence (AI) solutions to businesses and research institutions worldwide.
- Northern Data's expansion into AI and high-performance computing solutions, particularly through Taiga Cloud, positions it to capture a significant share of the booming generative AI market, which could drive substantial revenue growth.
- Their strategic partnership with NVIDIA and the adoption of the latest Grace Blackwell technology enhances their product offerings, potentially improving net margins through cutting-edge solutions and performance efficiencies.
- The company's transition to carbon-neutral energy solutions and proprietary cooling technologies may reduce operational costs, thus positively impacting net margins and overall profitability.
- Northern Data's significant GPU acquisition and deployment plans are likely to support further revenue and earnings growth as they expand customer capacity and utilization.
- The potential sale of the Peak Mining business could unlock capital, allowing for reinvestment into the AI-focused segments, thereby enhancing revenue and supporting strategic growth initiatives in high-margin areas.
Northern Data Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?
- Analysts are assuming Northern Data's revenue will grow by 117.7% annually over the next 3 years.
- Analysts assume that profit margins will increase from -603.1% today to 5.7% in 3 years time.
- Analysts expect earnings to reach €47.5 million (and earnings per share of €0.75) by about May 2029, up from -€482.7 million today.
- In order for the above numbers to justify the price target of the analysts, the company would need to trade at a PE ratio of 45.2x on those 2029 earnings, up from -2.0x today. This future PE is greater than the current PE for the DE Software industry at 22.4x.
- Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 8.27%, as per the Simply Wall St company report.
Risks
What could happen that would invalidate this narrative?- The company's reliance on NVIDIA technology means that any delays or issues in GPU supply could impact Northern Data's ability to expand its AI infrastructure, potentially affecting future revenue growth.
- The ongoing process of selling the Peak Mining business introduces uncertainty about future financial stability and may impact cash flow and profitability until the sale is completed.
- The high capital expenditure involved in expanding data center capacity and acquiring new GPUs could strain cash reserves and increase financial risk if the expected returns from these investments do not materialize as anticipated, impacting net margins.
- Customer base concentration, with revenue growth primarily reliant on expanding relationships with existing clients, increases the risk of revenue volatility if there is any change in demand or satisfaction from these key clients.
- The rapidly evolving AI market poses a competitive threat, and the emergence of new players in the European AI infrastructure space could lead to increased pricing pressure and impact Northern Data’s market share and earnings.
Valuation
How have all the factors above been brought together to estimate a fair value?
- The analysts have a consensus price target of €26.33 for Northern Data based on their expectations of its future earnings growth, profit margins and other risk factors.
- However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of €37.0, and the most bearish reporting a price target of just €15.0.
- In order for you to agree with the analysts, you'd need to believe that by 2029, revenues will be €826.3 million, earnings will come to €47.5 million, and it would be trading on a PE ratio of 45.2x, assuming you use a discount rate of 8.3%.
- Given the current share price of €15.23, the analyst price target of €26.33 is 42.2% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on Northern Data?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.
Read more narratives
There are no other narratives for this company.
View all narratives