
Terawulf Inc
NASDAQ:WULF

Intrinsic Value
The intrinsic value of one
WULF
stock under the Base Case scenario is
4.43
USD.
Compared to the current market price of 3.93 USD,
Terawulf Inc
is
Undervalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Terawulf Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Terawulf Inc
Balance Sheet Decomposition
Terawulf Inc
Current Assets | 230m |
Cash & Short-Term Investments | 218.2m |
Receivables | 5.1m |
Other Current Assets | 6.8m |
Non-Current Assets | 611.1m |
PP&E | 602.4m |
Other Non-Current Assets | 8.7m |
Free Cash Flow Analysis
Terawulf Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Terawulf Inc
Revenue
|
132m
USD
|
Cost of Revenue
|
-72.8m
USD
|
Gross Profit
|
59.3m
USD
|
Operating Expenses
|
-175m
USD
|
Operating Income
|
-115.7m
USD
|
Other Expenses
|
-8.2m
USD
|
Net Income
|
-123.9m
USD
|
WULF Profitability Score
Profitability Due Diligence
Terawulf Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Score
Terawulf Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
WULF Solvency Score
Solvency Due Diligence
Terawulf Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Score
Terawulf Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WULF Price Targets Summary
Terawulf Inc
According to Wall Street analysts, the average 1-year price target for
WULF
is 7.24 USD
with a low forecast of 4.04 USD and a high forecast of 10.5 USD.
Dividends
Current shareholder yield for WULF 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
WULF
stock under the Base Case scenario is
4.43
USD.
Compared to the current market price of 3.93 USD,
Terawulf Inc
is
Undervalued by 11%.