Valuation VNET Group, Inc.

Stocks

Market Closed - Nasdaq 21:00:00 08/10/2026 BST			5-day change	1st Jan Change
5.170 ^USD	-4.08%		-6.85%	-38.89%

10-05	Asian Equities Traded in the US as American Depositary Receipts Start Week Higher in Monday Trading	MT
10-02	Asian Equities Traded in the US as American Depositary Receipts Rise in Friday Trading; End Week Flat	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,356	5,789	5,238	9,236	15,919	9,870	-	-
Change	-	-30.73%	-9.52%	76.35%	72.35%	-38%	-	-
Enterprise Value (EV) ¹	15,214	13,058	14,483	19,418	29,966	32,335	39,693	45,706
Change	-	-14.17%	10.91%	34.08%	54.32%	7.9%	22.76%	15.15%
P/E	16.8x	-7.49x	-1.16x	288x	-61.6x	-3.98x	43.7x	22x
PBR	1.17x	0.88x	0.87x	1.44x	2.56x	1.34x	1.47x	1.37x
PEG	-	0x	-0x	-3x	0x	-0x	-0x	0.2x
Capitalization / Revenue	1.35x	0.82x	0.71x	1.12x	1.6x	0.84x	0.69x	0.57x
EV / Revenue	2.46x	1.85x	1.95x	2.35x	3.01x	2.76x	2.78x	2.64x
EV / EBITDA	8.68x	6.97x	7.1x	7.99x	10.1x	8.7x	8.33x	7.63x
EV / EBIT	714x	108x	-7.35x	29x	38.4x	31x	27.4x	24.3x
EV / FCF	-11.7x	-23.5x	-16x	-21.1x	-5.22x	-4.21x	-5.06x	-7.32x
FCF Yield	-8.57%	-4.25%	-6.24%	-4.74%	-19.1%	-23.8%	-19.8%	-13.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.42	-5.22	-17.58	0.12	-0.96	-8.712	0.7942	1.579
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,190	7,065	7,413	8,259	9,949	11,695	14,264	17,322
EBITDA ¹	1,754	1,873	2,039	2,430	2,978	3,715	4,768	5,993
EBIT ¹	21.31	121.2	-1,971	669.4	780.3	1,044	1,448	1,877
Net income ¹	500.1	-776	-2,644	183.2	-251.8	-1,232	245.9	476
Net Debt ¹	6,857	7,270	9,245	10,182	14,047	22,465	29,823	35,835
Reference price ²	57.36	39.11	20.35	34.60	59.17	34.67	34.67	34.67
Nbr of stocks (in thousands)	145,672	148,024	257,364	266,966	269,026	284,692	-	-
Announcement Date	30/03/22	21/03/23	27/03/24	12/03/25	16/03/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VNET GROUP, INC.	-4.15x	2.8x	8.82x	-.--%	1.53B
IBM	21.65x	3.57x	12.46x	3.07%	208B
SALESFORCE, INC.	21.49x	4.55x	11.16x	0.77%	185B
CLOUDFLARE, INC.	-591.66x	42.08x	172.86x	-.--%	122B
SNOWFLAKE INC.	-130.95x	18.18x	99.98x	-.--%	117B
ACCENTURE PLC	14.61x	1.59x	8.35x	3.28%	117B
TATA CONSULTANCY SERVICES LTD.	13.53x	2.44x	9.25x	6.08%	77.81B
RELX PLC	20.02x	5.31x	13.05x	2.8%	59.71B
COREWEAVE, INC.	-17.3x	7.37x	12.53x	-.--%	48.78B
FUJITSU LIMITED	23.1x	1.91x	12.12x	1.35%	45.27B
Average	-62.97x	8.98x	36.06x	1.74%	98.23B
Weighted average by Cap.	-76.35x	10.18x	41.88x	1.9%