OZON.ru NASDAQ: OZON

ozon.ru →

+77%

est. 2Y upside i

E-CommerceIPO

Rank

#633

Sector

E-commerce, Technology, Retail

Est. Liquidity

~3Y

Data Quality

Data: Low

Expected 2-year upside is ~77%, but it is heavily weighted to a 45% bear case.

Last updated: August 10, 2026

Bull (25%)+100%

IPO window or category leadership expands multiple to 5x on $6.4B projected revenue, implying $31.8B exit value; raw upside +413% is capped at +100% for late/Pre-IPO stage. High 49% growth and recent profitability support this scenario.

Base (30%)+208%

Multiple converges to 3.0x toward the public-comp range on $6.37B projected revenue, yielding a $19.1B exit value and +208% from the $6.2B entry. Ozon's logistics and fintech ecosystem help share gains, but Russia-specific risk keeps the multiple below global peers.

Bear (45%)-23%

Multiple compresses to 0.75x due to sanctions, drone attacks on warehouses, and Wildberries competition, implying a $4.78B exit value. This remains above the $1.72B preferred stack, so common stock recovers -22.9% rather than -100%; no near-term liquidity event.

Est. time to liquidity~3.0 years

Preference Stack Risk

high

Funding Intensity

28%

Total funding of $1.72B against the $6.2B entry valuation is a 27.7% preference overhang; if exit value falls below $1.72B, common stock is wiped out.

Dilution Risk

low

Company is profitable and no near-term capital raise is assumed; future fintech expansion could require a raise, but it would be modest relative to the projected $6.4B revenue base.

Secondary Liquidity

none

No secondary market evidence; Ozon was delisted from Nasdaq in 2023 and common shares are effectively illiquid for private holders.

Questions to Ask at the Interview

Strategic questions based on OZON.ru NASDAQ: OZON's data — designed to show you've done your homework.

  • 1

    “How does Ozon plan to defend against Wildberries' scale and Yandex's logistics in the next 24 months?”

  • 2

    “What is the conversion path from gross margin around 6% to sustainable free cash flow, and what additional capital raises are expected?”

  • 3

    “What is the expected timeline to a new public listing or secondary liquidity event, and how will common holders be treated relative to preferred shareholders?”

Community

Valuation Sentiment

Our model estimates +77% upside. What do you think?

Anonymous. Do not share material non-public information.

Community Discussion

Comments are reviewed before they appear publicly.

0/2000

Loading comments...

Disclaimer: This analysis is AI-generated and does not constitute financial or career advice. Always conduct your own due diligence.