看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -4.8x - -5.3x | -5.1x |
| Selected Fwd P/E Multiple | -18.8x - -20.7x | -19.7x |
| Fair Value | $4.71 - $5.21 | $4.96 |
| Upside | 19.3% - 31.9% | 25.6% |
| Benchmarks | - | Full Ticker |
| CoreWeave, Inc. | - | NasdaqGS:CRWV |
| Core Scientific, Inc. | - | NasdaqGS:CORZ |
| TeraWulf Inc. | - | NasdaqCM:WULF |
| Cipher Mining Inc. | - | NasdaqGS:CIFR |
| Bit Digital, Inc. | - | NasdaqCM:BTBT |
| Applied Digital Corporation | - | NasdaqGS:APLD |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CRWV | CORZ | WULF | CIFR | BTBT | APLD | |||
| NasdaqGS:CRWV | NasdaqGS:CORZ | NasdaqCM:WULF | NasdaqGS:CIFR | NasdaqCM:BTBT | NasdaqGS:APLD | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -57.9% | -355.4% | 1.2% | -73.2% | 303.7% | -167.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -144.3% | -119.1% | -5701.0% | -174.6% | -74.8% | -254.7% | ||
| Prior Fiscal Year | -259.3% | -49.1% | -105.9% | -20.3% | -30.9% | -80.6% | ||
| Latest Fiscal Year | -49.0% | -219.8% | -51.7% | -29.5% | 26.3% | -90.2% | ||
| Latest Twelve Months | -49.0% | -219.8% | -51.7% | -29.5% | 26.3% | -110.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 24.5x | 23.6x | 173.1x | 13.8x | 3.7x | 75.1x | ||
| Price / LTM Sales | 9.5x | 3.8x | 6.4x | 5.6x | 3.0x | 4.0x | ||
| LTM P/E Ratio | -19.3x | -1.7x | -12.4x | -19.1x | 11.5x | -3.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -19.3x | -12.4x | 11.5x | |||||
| Historical LTM P/E Ratio | -26.3x | -18.8x | -6.2x | |||||
| Selected P/E Multiple | -4.8x | -5.1x | -5.3x | |||||
| (x) LTM Net Income | (244) | (244) | (244) | |||||
| (=) Equity Value | 1,174 | 1,235 | 1,297 | |||||
| (/) Shares Outstanding | 224.7 | 224.7 | 224.7 | |||||
| Implied Value Range | 5.22 | 5.50 | 5.77 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5.22 | 5.50 | 5.77 | 3.95 | ||||
| Upside / (Downside) | 32.2% | 39.2% | 46.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CRWV | CORZ | WULF | CIFR | BTBT | APLD | |
| Value of Common Equity | 18,142 | 1,955 | 902 | 852 | 325 | 888 | |
| (/) Shares Outstanding | 464.1 | 294.9 | 383.6 | 359.7 | 182.4 | 224.7 | |
| Implied Stock Price | 39.09 | 6.63 | 2.35 | 2.37 | 1.78 | 3.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 39.09 | 6.63 | 2.35 | 2.37 | 1.78 | 3.95 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |