
Riot Blockchain Inc
NASDAQ:RIOT

Intrinsic Value
The intrinsic value of one
RIOT
stock under the Base Case scenario is
13.13
USD.
Compared to the current market price of 7.88 USD,
Riot Blockchain Inc
is
Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Riot Blockchain Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Riot Blockchain Inc
Balance Sheet Decomposition
Riot Blockchain Inc
Current Assets | 449.6m |
Cash & Short-Term Investments | 234.7m |
Receivables | 27.9m |
Other Current Assets | 186.9m |
Non-Current Assets | 3.3B |
Long-Term Investments | 1.6B |
PP&E | 1.3B |
Intangibles | 155.2m |
Other Non-Current Assets | 169.1m |
Free Cash Flow Analysis
Riot Blockchain Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Riot Blockchain Inc
Revenue
|
458.7m
USD
|
Cost of Revenue
|
-311.2m
USD
|
Gross Profit
|
147.5m
USD
|
Operating Expenses
|
-490.8m
USD
|
Operating Income
|
-343.3m
USD
|
Other Expenses
|
-55.5m
USD
|
Net Income
|
-398.7m
USD
|
RIOT Profitability Score
Profitability Due Diligence
Riot Blockchain Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Score
Riot Blockchain Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
RIOT Solvency Score
Solvency Due Diligence
Riot Blockchain Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Riot Blockchain Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RIOT Price Targets Summary
Riot Blockchain Inc
According to Wall Street analysts, the average 1-year price target for
RIOT
is 15.88 USD
with a low forecast of 9.09 USD and a high forecast of 23.1 USD.
Dividends
Current shareholder yield for RIOT 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?
The intrinsic value of one
RIOT
stock under the Base Case scenario is
13.13
USD.
Compared to the current market price of 7.88 USD,
Riot Blockchain Inc
is
Undervalued by 40%.