Projected Income Statement: BitFuFu Inc.

Forecast Balance Sheet: BitFuFu Inc.

Fiscal Period: December 2023 2024 2025 2026 2027
Net Debt 1 - - - 53.6 -
Change - - - - -
Announcement Date 25/04/24 25/03/25 20/03/26 - -
1USD in Million
Estimates

Cash Flow Forecast: BitFuFu Inc.

Fiscal Period: December 2021 2022 2023 2024 2025
CAPEX 1 0.0542 3.855 0.0667 0.037 9.057
Change - 7,013.47% -98.27% -44.56% 24,378.38%
Free Cash Flow (FCF) 1 9.282 137.3 143.4 49.12 80.35
Change - 1,378.66% 4.51% -65.75% 63.57%
Announcement Date 10/02/23 23/01/24 25/04/24 21/04/25 28/04/26
1USD in Million
Estimates

Forecast Financial Ratios: BitFuFu Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) - - - - 1.75% -8.92% 8.01%
EBIT Margin (%) - - - 12.72% -10.74% -14.06% 2.61%
EBT Margin (%) - - - 13.3% -11.9% -15.94% 1.8%
Net margin (%) - - - 11.65% -12.09% -14.18% 1.75%
FCF margin (%) - - - - - - -
FCF / Net Income (%) - - - - - - -

Profitability

       
ROA 5.88% 11.6% 1.63% -1.83% 2.13% - -
ROE 207.77% 35.73% 86.83% 60.03% -19.96% - -

Financial Health

       
Leverage (Debt/EBITDA) - - - - - -2.01x -
Debt / Free cash flow - - - - - - -

Capital Intensity

       
CAPEX / Current Assets (%) - - - - - - -
CAPEX / EBITDA (%) - - - - - - -
CAPEX / FCF (%) - - - - - - -

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 - - - - - - -
Change - - - - - - -
EPS 1 - - 0.07 0.34 -0.35 -0.24 0.07
Change - - - 385.71% -202.94% 31.43% 129.17%
Nbr of stocks (in thousands) - - - 162,902 164,132 166,654 166,654
Announcement Date - - 25/04/24 25/03/25 20/03/26 - -
1USD
Estimates
2026 *2027 *
P/E ratio -6.88x 23.6x
PBR - -
EV / Sales 1.1x 0.41x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
1.650USD
Average target price
3.667USD
Spread / Average Target
+122.22%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. FUFU Stock
  4. Financials BitFuFu Inc.