Last Update15 Aug 25
With the discount rate steady at 7.81% and net profit margin unchanged at 12.22%, there has been no effective change to Northern Data’s consensus analyst price target, which remains at €36.60.
What's in the News
- Rumble Inc. signed a letter of intent to acquire Northern Data AG for $1.2 billion in an all-stock deal; Northern Data shareholders would receive 2.319 Rumble Class A shares per Northern Data share and a 33.3% pro forma stake in Rumble2, subject to several conditions including approval from Tether, due diligence, board recommendations, and regulatory review.
- The acquisition is contingent on Northern Data’s Peak Mining unit being sold beforehand, with event proceeds to reduce Tether’s existing loan to Northern Data.
- Northern Data opened a new 20MW AI and HPC data center in Pittsburgh, operated by subsidiary Ardent Data Centers, which features high-density, energy-efficient cooling technologies and targets a PUE as low as 1.15.
- Northern Data partnered with Deloitte to launch an AI Factory for enterprise clients in Europe, combining Deloitte’s AI consulting with Northern Data’s hardware/software infrastructure; the offering focuses on scalability, security, managed cloud and AI services, and GDPR-compliant data centers.
Valuation Changes
Summary of Valuation Changes for Northern Data
- The Consensus Analyst Price Target remained effectively unchanged, at €36.60.
- The Discount Rate for Northern Data remained effectively unchanged, at 7.81%.
- The Net Profit Margin for Northern Data remained effectively unchanged, at 12.22%.
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 42.0% annually over the next 3 years.
- Analysts are not forecasting that Northern Data will become profitable in next 3 years. To represent the Analyst Price Target as a Future PE Valuation we will estimate Northern Data's profit margin will increase from -63.6% to the average DE Software industry of 12.2% in 3 years.
- If Northern Data's profit margin were to converge on the industry average, you could expect earnings to reach €70.0 million (and earnings per share of €1.09) by about August 2028, up from €-127.4 million today.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 41.9x on those 2028 earnings, up from -8.8x today. This future PE is greater than the current PE for the DE Software industry at 31.3x.
- 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 7.81%, as per the Simply Wall St company report.
Northern Data Future Earnings Per Share Growth
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 €36.6 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 €43.0, and the most bearish reporting a price target of just €27.0.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be €573.0 million, earnings will come to €70.0 million, and it would be trading on a PE ratio of 41.9x, assuming you use a discount rate of 7.8%.
- Given the current share price of €17.5, the analyst price target of €36.6 is 52.2% 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.
How 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.