MAWN INFR |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | -.--% |
| 06-25 | Mawson Infrastructure Group Completes Expansion of Pennsylvania Bitcoin Mining Facility | MT |
| 06-18 | Mawson Infrastructure Group Inc. Further Grows and Expands Digital Co-Location Business | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Capitalization 1 | 457.5 | 18.8 | 53.26 | 25.05 |
| Enterprise Value (EV) 1 | 470.8 | 18.8 | 53.26 | 25.05 |
| P/E ratio | -8.29 x | -0.33 x | -0.83 x | -0.46 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 10.4 x | 0.22 x | 1.22 x | 0.4 x |
| EV / Revenue | 10.4 x | 0.22 x | 1.22 x | 0.4 x |
| EV / EBITDA | 25,561,234 x | 618,609 x | 84,870,574 x | - |
| EV / FCF | -8,606,167 x | - | - | - |
| FCF Yield | -0% | - | - | - |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 11,500 | 13,626 | 16,645 | 17,518 |
| Reference price 2 | 39.78 | 1.380 | 3.200 | 1.430 |
| Announcement Date | 21/03/22 | 23/03/23 | 01/04/24 | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net sales 1 | 4.449 | 43.86 | 84.39 | 43.57 | 63 |
| EBITDA | - | 17.9 | 30.4 | 0.6276 | - |
| EBIT 1 | - | -18.71 | -44.09 | -60.32 | -29.51 |
| Operating Margin | - | -42.65% | -52.25% | -138.44% | -46.84% |
| Earnings before Tax (EBT) 1 | - | -45.18 | -54.04 | -52.6 | -52.8 |
| Net income 1 | -5.034 | -44.96 | -52.76 | -60.42 | -53 |
| Net margin | -113.16% | -102.51% | -62.53% | -138.67% | -84.13% |
| EPS 2 | -42.60 | -4.800 | -4.160 | -3.860 | -3.140 |
| Free Cash Flow | - | -53.16 | - | - | - |
| FCF margin | - | -121.19% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 13/05/21 | 21/03/22 | 23/03/23 | 01/04/24 | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 19.66 | 19.42 | 19.78 | 28.33 | 16.85 | 7.671 | - | 11.33 | 14.02 | 18.77 | 15.2 | 13.8 | 15.2 |
| EBITDA | - | 4.535 | 13.7 | 8.813 | 3.317 | -0.438 | - | -0.0387 | 0.6083 | 3.521 | - | - | - |
| EBIT 1 | 3.714 | -9.659 | -3.255 | -8.237 | -22.94 | -11.7 | - | -16.22 | -14.8 | -7.693 | -9.1 | -10.5 | -11.7 |
| Operating Margin | 18.9% | -49.72% | -16.46% | -29.08% | -136.13% | -152.49% | - | -143.12% | -105.59% | -40.98% | -59.87% | -76.09% | -76.97% |
| Earnings before Tax (EBT) 1 | 2.74 | -11.57 | -2.406 | -21.25 | -18.81 | -10.83 | - | -19.33 | -6.54 | -20.03 | -9.6 | -11 | -12.2 |
| Net income 1 | 2.3 | -11.34 | -2.117 | -20.86 | -18.45 | -11.1 | -17.34 | -19.05 | -12.93 | -19.76 | -9.6 | -11 | -12.6 |
| Net margin | 11.7% | -58.36% | -10.7% | -73.64% | -109.46% | -144.73% | - | -168.08% | -92.21% | -105.29% | -63.16% | -79.71% | -82.89% |
| EPS 2 | 1.452 | -0.9600 | -0.1800 | -1.620 | -1.430 | -0.8000 | -1.120 | -1.150 | -0.7600 | -1.190 | -0.5700 | -0.6500 | -0.7200 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21/03/22 | 16/05/22 | 22/08/22 | 14/11/22 | 23/03/23 | 15/05/23 | 21/08/23 | 13/11/23 | 01/04/24 | 15/05/24 | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net Debt | - | 13.3 | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.7439 x | - | - | - |
| Free Cash Flow | - | -53.2 | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex | - | 76.1 | - | - | - |
| Capex / Sales | - | 173.52% | - | - | - |
| Announcement Date | 13/05/21 | 21/03/22 | 23/03/23 | 01/04/24 | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
1.43
USD
Average target price
2
USD
Spread / Average Target
+39.86%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -13.54% | 190B | |
| +2.92% | 169B | |
| +5.75% | 159B | |
| +2.46% | 97.69B | |
| +50.08% | 93.25B | |
| +17.01% | 85.67B | |
| +1.55% | 77.83B | |
| -0.44% | 47.42B | |
| -32.12% | 45.23B |
- Stock Market
- Equities
- MIGI Stock
- MIGI Stock
- Financials MAWN INFR
