Company Valuation: Cipher Digital Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,141 138.6 1,062 1,614 5,832 10,648 - -
Change - -87.85% 665.82% 52.01% 261.35% 82.58% - -
Enterprise Value (EV) 1 1,141 138.6 1,062 1,641 7,915 14,394 15,194 15,050
Change - -87.85% 665.82% 54.53% 382.45% 81.86% 5.56% -0.95%
P/E Ratio -14x -3.5x -41.3x -33.1x -6.87x -28.1x -73.1x 48.2x
PBR - - - 2.39x 7.42x 14x 11.7x 6.53x
PEG - 0.1x 1.1x -0.8x -0x 0.5x 1.2x -0x
Capitalization / Revenue - 45.6x 8.37x 10.7x 26x 45.3x 12.2x 9.53x
EV / Revenue - 45.6x 8.37x 10.8x 35.3x 61.2x 17.3x 13.5x
EV / EBITDA - -2.22x 22x 15.1x 197x 368x 26x 16.6x
EV / EBIT - -3.7x -52.8x -37.5x -18.8x -77.1x 45.9x 18.7x
EV / FCF - - -9.25x -7.23x -11.4x -4.35x -7.24x -3.77x
FCF Yield - - -10.8% -13.8% -8.79% -23% -13.8% -26.5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.33 -0.16 -0.1 -0.14 -2.15 -0.9277 -0.3561 0.5399
Distribution rate - - - - - - - -
Net sales 1 - 3.037 126.8 151.3 223.9 235.1 876.2 1,117
EBITDA 1 - -62.52 48.26 108.8 40.27 39.11 585 903.9
EBIT 1 - -37.42 -20.12 -43.7 -421.6 -186.7 330.7 804.5
Net income 1 -72.16 -39.05 -25.78 -44.64 -822.2 -350.7 -128.5 222.9
Net Debt 1 - - - 26.74 2,083 3,746 4,547 4,403
Reference price 2 4.63 0.56 4.13 4.64 14.76 26.03 26.03 26.03
Nbr of stocks (in thousands) 246,381 247,552 257,057 347,806 395,092 409,049 - -
Announcement Date 04/03/22 14/03/23 05/03/24 25/02/25 24/02/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-28.06x61.21x368.04x-.--% 10.65B
-18.24x52.07x155.19x - 13.96B
-33.27x46.25x-101.18x - 13.53B
-62.2x37.34x160.76x - 13.28B
-12.72x15.83x-81.9x-.--% 10.35B
-4.41x6.1x-9.74x-.--% 5.58B
-5.24x8.93x-12.46x-.--% 4.4B
-15.94x25.76x-56.14x - 3.42B
-5.64x - - - 1.06B
Average -20.64x 31.69x 52.82x 0% 8.47B
Weighted average by Cap. -27.15x 37.59x 75.85x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CIFR Stock
  4. Valuation Cipher Digital Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!