Valuation Cipher Digital Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 18:55:20 16/04/2026 BST			5-day change	1st Jan Change
17.33 ^USD	-3.72%		+5.47%	+16.90%

03-27	Cipher Digital Insider Sold Shares Worth $604,125, According to a Recent SEC Filing	MT
03-25	Cipher Digital Signs Data Center Lease, Secures Up to $200 Million Credit Facility; Shares Rise Pre-Bell	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,141	138.6	1,062	1,614	5,832	7,292	-	-
Change	-	-87.85%	665.82%	52.01%	261.35%	25.05%	-	-
Enterprise Value (EV) ¹	1,141	138.6	1,062	1,641	7,915	10,347	11,438	11,207
Change	-	-87.85%	665.82%	54.53%	382.45%	30.73%	10.54%	-2.02%
P/E ratio	-14x	-3.5x	-41.3x	-33.1x	-6.87x	-18.8x	-49.2x	15.8x
PBR	-	-	-	2.39x	7.42x	9.64x	7.62x	4.36x
PEG	-	0.1x	1.1x	-0.8x	-0x	0.3x	0.8x	-0x
Capitalization / Revenue	-	45.6x	8.37x	10.7x	26x	30.9x	8.52x	5.34x
EV / Revenue	-	45.6x	8.37x	10.8x	35.3x	43.9x	13.4x	8.2x
EV / EBITDA	-	-2.22x	22x	15.1x	197x	186x	20.9x	-
EV / EBIT	-	-3.7x	-52.8x	-37.5x	-18.8x	-50.6x	54.7x	-
EV / FCF	-	-	-9.25x	-7.23x	-11.4x	-3.03x	-	-
FCF Yield	-	-	-10.8%	-13.8%	-8.79%	-33%	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.33	-0.16	-0.1	-0.14	-2.15	-0.9599	-0.3656	1.139
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	3.037	126.8	151.3	223.9	235.8	856	1,366
EBITDA ¹	-	-62.52	48.26	108.8	40.27	55.65	546.7	-
EBIT ¹	-	-37.42	-20.12	-43.7	-421.6	-204.4	208.9	-
Net income ¹	-72.16	-39.05	-25.78	-44.64	-822.2	-378.6	-125.5	452.3
Net Debt ¹	-	-	-	26.74	2,083	3,055	4,146	3,915
Reference price ²	4.63	0.56	4.13	4.64	14.76	18.00	18.00	18.00
Nbr of stocks (in thousands)	246,381	247,552	257,057	347,806	395,092	405,119	-	-
Announcement Date	04/03/22	14/03/23	05/03/24	25/02/25	24/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CIPHER DIGITAL INC.	-18.75x	43.87x	185.93x	-.--%	7.29B
APPLIED DIGITAL CORPORATION	-49.47x	-	-	-	8.8B
TERAWULF INC.	-23.82x	30.52x	62.28x	-	8.34B
HUT 8 CORP.	-71.7x	29.11x	76.42x	-	7.88B
RIOT PLATFORMS, INC.	-12.24x	11.35x	55.61x	-.--%	6.6B
MARA HOLDINGS, INC.	-3.93x	4.56x	7.81x	-.--%	3.98B
BITDEER TECHNOLOGIES GROUP	-49.01x	-	-	-	3.04B
CLEANSPARK, INC.	-5.14x	5.9x	-113.38x	-.--%	2.88B
Average	-29.26x	20.89x	45.78x	0%	6.1B
Weighted average by Cap.	-32.70x	24.72x	68.94x	0%