{
  "seed": 20260305,
  "draws": 80000,
  "historical_revenue_m": {
    "2024": 91.5,
    "2025": 529.8
  },
  "last_financial_year_growth_pct": 479.02,
  "nebius_specific_inputs": {
    "year_end_2025_arr_m": 1250.0,
    "guidance_end_2026_arr_m": [
      7000.0,
      8000.0,
      9000.0
    ],
    "connected_power_target_2026_mw": [
      800.0,
      1000.0
    ],
    "contracted_power_gt_mw": 3000.0
  },
  "guidance_calibration": {
    "guidance_signal_sd_log": 0.13,
    "structural_signal_sd_log": 0.34,
    "guidance_weight_2026": 0.8724528301886796,
    "guidance_center_2026_m": 4440.9
  },
  "reference_classes": {
    "broad_cloud_growth_observations": [
      {
        "company": "Cloudflare",
        "start_revenue_m": 736.1,
        "end_revenue_m": 975.2,
        "growth_log": 0.2812765991024016,
        "growth_pct": 32.481999728297794
      },
      {
        "company": "Cloudflare",
        "start_revenue_m": 975.2,
        "end_revenue_m": 1296.7,
        "growth_log": 0.2849352763877769,
        "growth_pct": 32.96759639048401
      },
      {
        "company": "Cloudflare",
        "start_revenue_m": 1296.7,
        "end_revenue_m": 1669.6,
        "growth_log": 0.2527615012081524,
        "growth_pct": 28.757615485463095
      },
      {
        "company": "Cloudflare",
        "start_revenue_m": 1669.6,
        "end_revenue_m": 2167.6,
        "growth_log": 0.2610364879289682,
        "growth_pct": 29.827503593675143
      },
      {
        "company": "DigitalOcean",
        "start_revenue_m": 429.1,
        "end_revenue_m": 576.3,
        "growth_log": 0.2949383664451415,
        "growth_pct": 34.304357958517805
      },
      {
        "company": "DigitalOcean",
        "start_revenue_m": 576.3,
        "end_revenue_m": 692.7,
        "growth_log": 0.18396864658593895,
        "growth_pct": 20.197813638729855
      },
      {
        "company": "DigitalOcean",
        "start_revenue_m": 692.7,
        "end_revenue_m": 781.0,
        "growth_log": 0.11997814481112658,
        "growth_pct": 12.747221019200229
      },
      {
        "company": "DigitalOcean",
        "start_revenue_m": 781.0,
        "end_revenue_m": 901.4,
        "growth_log": 0.1433739604168619,
        "growth_pct": 15.416133162612034
      },
      {
        "company": "Datadog",
        "start_revenue_m": 1028.8,
        "end_revenue_m": 1675.1,
        "growth_log": 0.48747979048628604,
        "growth_pct": 62.82076205287714
      },
      {
        "company": "Datadog",
        "start_revenue_m": 1675.1,
        "end_revenue_m": 2128.1,
        "growth_log": 0.23935669786898509,
        "growth_pct": 27.043161602292408
      },
      {
        "company": "Datadog",
        "start_revenue_m": 2128.1,
        "end_revenue_m": 2675.7,
        "growth_log": 0.2289814655016454,
        "growth_pct": 25.731873502185042
      },
      {
        "company": "Snowflake",
        "start_revenue_m": 1219.3,
        "end_revenue_m": 2065.7,
        "growth_log": 0.5271922284379879,
        "growth_pct": 69.4168785368654
      },
      {
        "company": "Snowflake",
        "start_revenue_m": 2065.7,
        "end_revenue_m": 2806.5,
        "growth_log": 0.3064690033780471,
        "growth_pct": 35.86193542140681
      },
      {
        "company": "Snowflake",
        "start_revenue_m": 2806.5,
        "end_revenue_m": 3626.4,
        "growth_log": 0.2563022652443856,
        "growth_pct": 29.214323890967407
      }
    ],
    "ai_infra_growth_observations": [
      {
        "company": "CoreWeave",
        "start_revenue_m": 15.8,
        "end_revenue_m": 228.9,
        "growth_log": 2.6732752869256,
        "growth_pct": 1348.73417721519
      },
      {
        "company": "CoreWeave",
        "start_revenue_m": 228.9,
        "end_revenue_m": 1915.4,
        "growth_log": 2.124396530128998,
        "growth_pct": 736.7846221057231
      },
      {
        "company": "CoreWeave",
        "start_revenue_m": 1915.4,
        "end_revenue_m": 5131.0,
        "growth_log": 0.9853740938544459,
        "growth_pct": 167.8813824788556
      }
    ],
    "diagnostics": {
      "broad_cloud_mean_log_growth": 0.27628931670026463,
      "broad_cloud_sd_log_growth": 0.11242858733133224,
      "broad_cloud_mean_growth_pct": 31.822919458276356,
      "ai_infra_mean_log_growth": 1.9276819703030146,
      "ai_infra_mean_growth_pct": 587.355864752067,
      "ai_infra_shrunk_uplift_log": 0.5779874287609624,
      "guidance_center_2026_m": 4440.873995843362,
      "guidance_weight_2026": 0.8724528301886796,
      "guidance_signal_sd_log": 0.13,
      "structural_signal_sd_log": 0.34
    }
  },
  "yearly_forecast_m": {
    "2026": {
      "mean_m": 3835.9,
      "median_m": 3792.8,
      "p05_m": 2899.4,
      "p10_m": 3079.6,
      "p25_m": 3401.8,
      "p75_m": 4221.9,
      "p90_m": 4652.7,
      "p95_m": 4916.8,
      "thresholds_m": [
        500,
        550,
        600,
        650,
        700,
        750,
        800,
        850,
        900,
        950,
        1000,
        1100,
        1200,
        1300,
        1400,
        1500,
        1600,
        1700,
        1800,
        1900,
        2000,
        2100,
        2200,
        2300,
        2400,
        2500,
        2750,
        3000,
        3250,
        3500,
        3750,
        4000,
        4250,
        4500,
        4750,
        5000,
        5500,
        6000,
        6500,
        7000,
        7500,
        8000,
        8500,
        9000,
        9500,
        10000,
        11000,
        12000,
        13000,
        14000
      ]
    },
    "2027": {
      "mean_m": 10433.1,
      "median_m": 9996.2,
      "p05_m": 6107.6,
      "p10_m": 6841.8,
      "p25_m": 8207.0,
      "p75_m": 12152.3,
      "p90_m": 14508.0,
      "p95_m": 16156.5,
      "thresholds_m": [
        650,
        700,
        750,
        800,
        900,
        950,
        1000,
        1100,
        1200,
        1300,
        1500,
        1600,
        1700,
        1800,
        1900,
        2000,
        2200,
        2300,
        2400,
        2500,
        2750,
        3000,
        3500,
        3750,
        4000,
        4250,
        4500,
        4750,
        5500,
        6000,
        6500,
        7000,
        7500,
        8000,
        9000,
        9500,
        10000,
        11000,
        12000,
        13000,
        15000,
        16000,
        17000,
        18000,
        19000,
        20000,
        22000,
        23000,
        24000,
        25000
      ]
    },
    "2028": {
      "mean_m": 18769.4,
      "median_m": 17394.2,
      "p05_m": 9213.0,
      "p10_m": 10611.9,
      "p25_m": 13443.1,
      "p75_m": 22536.9,
      "p90_m": 28437.2,
      "p95_m": 32866.3,
      "thresholds_m": [
        850,
        900,
        1000,
        1100,
        1200,
        1400,
        1500,
        1600,
        1700,
        1900,
        2000,
        2100,
        2300,
        2400,
        2500,
        3000,
        3250,
        3500,
        4000,
        4250,
        4500,
        4750,
        5500,
        6000,
        6500,
        7500,
        8000,
        8500,
        9500,
        10000,
        11000,
        12000,
        14000,
        15000,
        16000,
        18000,
        19000,
        20000,
        22000,
        23000,
        24000,
        27500,
        30000,
        32500,
        35000,
        40000,
        42500,
        45000,
        50000,
        55000
      ]
    },
    "2029": {
      "mean_m": 27771.5,
      "median_m": 25009.7,
      "p05_m": 11914.4,
      "p10_m": 14052.9,
      "p25_m": 18548.6,
      "p75_m": 33825.6,
      "p90_m": 44503.5,
      "p95_m": 52710.1,
      "thresholds_m": [
        1000,
        1100,
        1300,
        1400,
        1600,
        1700,
        1800,
        2000,
        2100,
        2200,
        2400,
        2500,
        3000,
        3250,
        3500,
        4000,
        4250,
        4750,
        5000,
        5500,
        6500,
        7000,
        8000,
        8500,
        9000,
        10000,
        11000,
        12000,
        14000,
        15000,
        17000,
        18000,
        19000,
        21000,
        22000,
        24000,
        25000,
        27500,
        32500,
        35000,
        40000,
        42500,
        45000,
        50000,
        55000,
        60000,
        70000,
        75000,
        85000,
        90000
      ]
    },
    "2030": {
      "mean_m": 37158.1,
      "median_m": 32740.6,
      "p05_m": 14303.6,
      "p10_m": 17302.6,
      "p25_m": 23462.8,
      "p75_m": 45720.2,
      "p90_m": 62069.3,
      "p95_m": 74603.3,
      "thresholds_m": [
        1100,
        1300,
        1400,
        1600,
        1700,
        1900,
        2000,
        2200,
        2300,
        2500,
        2750,
        3250,
        3500,
        4000,
        4250,
        4750,
        5000,
        6000,
        7000,
        7500,
        8500,
        9000,
        10000,
        11000,
        13000,
        14000,
        16000,
        17000,
        19000,
        20000,
        22000,
        23000,
        25000,
        30000,
        32500,
        37500,
        40000,
        45000,
        47500,
        55000,
        60000,
        70000,
        75000,
        85000,
        90000,
        100000,
        105000,
        115000,
        120000,
        130000
      ]
    },
    "2031": {
      "mean_m": 46893.3,
      "median_m": 40534.1,
      "p05_m": 16565.5,
      "p10_m": 20175.3,
      "p25_m": 28253.4,
      "p75_m": 58147.6,
      "p90_m": 80776.4,
      "p95_m": 98148.3,
      "thresholds_m": [
        1300,
        1500,
        1600,
        1800,
        2000,
        2100,
        2300,
        2500,
        2750,
        3250,
        3750,
        4000,
        4500,
        5000,
        5500,
        6500,
        7500,
        8000,
        9000,
        10000,
        11000,
        13000,
        15000,
        16000,
        18000,
        20000,
        22000,
        23000,
        25000,
        30000,
        32500,
        37500,
        42500,
        45000,
        50000,
        60000,
        65000,
        75000,
        85000,
        90000,
        100000,
        110000,
        115000,
        125000,
        135000,
        140000,
        150000,
        160000,
        165000,
        175000
      ]
    },
    "2032": {
      "mean_m": 57121.8,
      "median_m": 48548.4,
      "p05_m": 18600.9,
      "p10_m": 23019.0,
      "p25_m": 33016.4,
      "p75_m": 71079.7,
      "p90_m": 100381.1,
      "p95_m": 124186.3,
      "thresholds_m": [
        1400,
        1600,
        1800,
        1900,
        2100,
        2300,
        2500,
        3000,
        3500,
        3750,
        4250,
        4750,
        5500,
        6500,
        7000,
        8000,
        9000,
        10000,
        12000,
        14000,
        15000,
        17000,
        19000,
        21000,
        23000,
        24000,
        27500,
        32500,
        37500,
        42500,
        45000,
        50000,
        60000,
        70000,
        80000,
        90000,
        95000,
        105000,
        115000,
        125000,
        135000,
        140000,
        150000,
        160000,
        170000,
        180000,
        190000,
        200000,
        210000,
        220000
      ]
    },
    "2033": {
      "mean_m": 67966.2,
      "median_m": 56879.2,
      "p05_m": 20544.0,
      "p10_m": 25837.0,
      "p25_m": 37729.3,
      "p75_m": 84824.6,
      "p90_m": 121865.5,
      "p95_m": 153019.4,
      "thresholds_m": [
        1400,
        1600,
        1800,
        2000,
        2200,
        2400,
        2750,
        3250,
        3750,
        4250,
        4750,
        5500,
        6500,
        7000,
        8000,
        9000,
        10000,
        12000,
        14000,
        16000,
        18000,
        20000,
        22000,
        24000,
        27500,
        32500,
        37500,
        42500,
        47500,
        55000,
        65000,
        75000,
        85000,
        95000,
        105000,
        115000,
        125000,
        130000,
        140000,
        150000,
        160000,
        170000,
        180000,
        190000,
        205000,
        215000,
        230000,
        245000,
        255000,
        275000
      ]
    },
    "2034": {
      "mean_m": 79457.5,
      "median_m": 65453.5,
      "p05_m": 22281.1,
      "p10_m": 28458.3,
      "p25_m": 42526.3,
      "p75_m": 99460.2,
      "p90_m": 145462.0,
      "p95_m": 183785.7,
      "thresholds_m": [
        1500,
        1700,
        1900,
        2100,
        2300,
        2500,
        3000,
        3750,
        4250,
        4750,
        5500,
        6500,
        7500,
        8500,
        9500,
        11000,
        13000,
        15000,
        17000,
        20000,
        22000,
        24000,
        27500,
        32500,
        37500,
        42500,
        47500,
        55000,
        65000,
        75000,
        85000,
        100000,
        110000,
        120000,
        130000,
        140000,
        150000,
        160000,
        170000,
        180000,
        190000,
        205000,
        215000,
        235000,
        250000,
        265000,
        285000,
        300000,
        320000,
        340000
      ]
    },
    "2035": {
      "mean_m": 91826.5,
      "median_m": 74233.1,
      "p05_m": 24068.3,
      "p10_m": 30986.1,
      "p25_m": 47216.8,
      "p75_m": 114862.5,
      "p90_m": 171401.4,
      "p95_m": 218362.6,
      "thresholds_m": [
        1600,
        1800,
        2000,
        2200,
        2500,
        3000,
        3500,
        4000,
        4500,
        5000,
        6500,
        7500,
        8500,
        9500,
        11000,
        13000,
        16000,
        18000,
        20000,
        22000,
        24000,
        27500,
        35000,
        40000,
        45000,
        50000,
        60000,
        70000,
        85000,
        95000,
        105000,
        115000,
        125000,
        135000,
        150000,
        160000,
        170000,
        180000,
        195000,
        205000,
        225000,
        240000,
        255000,
        270000,
        290000,
        305000,
        335000,
        360000,
        380000,
        405000
      ]
    }
  },
  "sources": [
    {
      "label": "Nebius FY2025 results",
      "url": "https://group.nebius.com/newsroom/nebius-group-reports-fourth-quarter-and-full-year-2025-financial-results"
    },
    {
      "label": "Nebius Q3 2025 shareholder letter",
      "url": "https://assets.nebius.com/files/Q3-2025-shareholder-letter-Nebius.pdf"
    },
    {
      "label": "Nebius FY2024 results",
      "url": "https://group.nebius.com/newsroom/nebius-group-reports-fourth-quarter-and-full-year-2024-financial-results"
    },
    {
      "label": "Nature (1996): scaling behaviour in the growth of companies",
      "url": "https://www.nature.com/articles/379804a0"
    },
    {
      "label": "Bottazzi & Secchi (2006): explaining the distribution of firm growth rates",
      "url": "https://ideas.repec.org/a/taf/teurst/v40y2006i2p235-256.html"
    },
    {
      "label": "World Bank: High-Growth Firms: Facts, Fiction, and Policy Implications",
      "url": "https://documents.worldbank.org/en/publication/documents-reports/documentdetail/661271468126682795/high-growth-firms-facts-fiction-and-policy-implications-for-developing-countries"
    }
  ]
}