Riot Platforms Inc
F:AP4N

Watchlist Manager
Riot Platforms Inc Logo
Riot Platforms Inc
F:AP4N
Watchlist
Price: 13.31 EUR 3.98%
Market Cap: 4B EUR

Intrinsic Value

The intrinsic value of one AP4N stock under the Base Case scenario is 8.21 EUR. Compared to the current market price of 13.31 EUR, Riot Platforms Inc is Overvalued by 38%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AP4N Intrinsic Value
8.21 EUR
Overvaluation 38%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Riot Platforms Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about AP4N?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is AP4N valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Riot Platforms Inc.

Explain Valuation
Compare AP4N to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about AP4N?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Riot Platforms Inc

Current Assets 528.6m
Cash & Short-Term Investments 330.7m
Receivables 28.6m
Other Current Assets 169.2m
Non-Current Assets 4B
Long-Term Investments 1.8B
PP&E 1.4B
Intangibles 153.6m
Other Non-Current Assets 554.5m
Current Liabilities 358.5m
Accounts Payable 12.7m
Accrued Liabilities 44.3m
Other Current Liabilities 301.6m
Non-Current Liabilities 615.5m
Long-Term Debt 586.5m
Other Non-Current Liabilities 29m
Efficiency

Free Cash Flow Analysis
Riot Platforms Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Riot Platforms Inc

Revenue
637.2m USD
Cost of Revenue
-385.2m USD
Gross Profit
252m USD
Operating Expenses
-555.2m USD
Operating Income
-303.2m USD
Other Expenses
467.2m USD
Net Income
164m USD
Fundamental Scores

AP4N Profitability Score
Profitability Due Diligence

Riot Platforms Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Healthy Net Margin
Healthy Gross Margin
Net Margin is Increasing
31/100
Profitability
Score

Riot Platforms Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

AP4N Solvency Score
Solvency Due Diligence

Riot Platforms Inc's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Average Altman Z-Score
52/100
Solvency
Score

Riot Platforms Inc's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AP4N Price Targets Summary
Riot Platforms Inc

Wall Street analysts forecast AP4N stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AP4N is 22.74 EUR with a low forecast of 9.59 EUR and a high forecast of 38.05 EUR.

Lowest
Price Target
9.59 EUR
28% Downside
Average
Price Target
22.74 EUR
71% Upside
Highest
Price Target
38.05 EUR
186% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for AP4N is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

AP4N Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one AP4N stock?

The intrinsic value of one AP4N stock under the Base Case scenario is 8.21 EUR.

Is AP4N stock undervalued or overvalued?

Compared to the current market price of 13.31 EUR, Riot Platforms Inc is Overvalued by 38%.

Back to Top