CIPHER MINING INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.5 USD | +1.58% |
|
+17.19% | +8.96% |
| 04-19 | Transcript : Cipher Mining Inc. - Special Call | |
| 04-16 | Bitcoin Miners' Margins Have Been Great Recently: Cipher Mining CEO | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,141 | 138.6 | 1,062 | 1,310 | - | - |
| Enterprise Value (EV) 1 | 1,141 | 138.6 | 1,062 | 1,310 | 1,310 | 1,310 |
| P/E ratio | -14 x | -3.5 x | -41.3 x | -35.7 x | 58.7 x | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 45.6 x | 8.37 x | 7.94 x | 4.33 x | 3.7 x |
| EV / Revenue | - | 45.6 x | 8.37 x | 7.94 x | 4.33 x | 3.7 x |
| EV / EBITDA | - | -2.22 x | 22 x | 12.6 x | 6.32 x | 6.15 x |
| EV / FCF | - | - | - | 21.8 x | 6.36 x | 5.58 x |
| FCF Yield | - | - | - | 4.58% | 15.7% | 17.9% |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 246,381 | 247,552 | 257,057 | 291,175 | - | - |
| Reference price 2 | 4.630 | 0.5600 | 4.130 | 4.500 | 4.500 | 4.500 |
| Announcement Date | 22-03-04 | 23-03-14 | 24-03-05 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 3.037 | 126.8 | 165 | 302.6 | 354 |
| EBITDA 1 | - | -62.52 | 48.26 | 103.7 | 207.5 | 213 |
| EBIT 1 | - | -37.42 | -20.12 | -37.01 | 66.58 | - |
| Operating Margin | - | -1,232.17% | -15.86% | -22.44% | 22% | - |
| Earnings before Tax (EBT) 1 | - | -37.21 | -22.21 | -40.48 | 20.89 | - |
| Net income 1 | -72.16 | -39.05 | -25.78 | -36.25 | 25.02 | - |
| Net margin | - | -1,285.91% | -20.32% | -21.97% | 8.27% | - |
| EPS 2 | -0.3300 | -0.1600 | -0.1000 | -0.1260 | 0.0767 | - |
| Free Cash Flow 1 | - | - | - | 60 | 206 | 235 |
| FCF margin | - | - | - | 36.37% | 68.09% | 66.38% |
| FCF Conversion (EBITDA) | - | - | - | 57.86% | 99.29% | 110.33% |
| FCF Conversion (Net income) | - | - | - | - | 823.18% | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 22-03-04 | 23-03-14 | 24-03-05 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 3.037 | 21.9 | 31.22 | 30.3 | 43.42 | 50.21 | 39.21 | 35.75 | 43.1 | 46.38 |
| EBITDA 1 | - | -21.6 | 6.936 | 9.006 | 4.212 | 28.2 | 33.04 | 22.46 | 21.41 | 26.97 | 28.73 |
| EBIT 1 | - | -49.77 | -6.169 | -11.59 | -18.2 | 15.84 | -0.8576 | -13.9 | -13.53 | -8.752 | -5.084 |
| Operating Margin | - | -1,638.92% | -28.18% | -37.13% | -60.04% | 36.49% | -1.71% | -35.45% | -37.84% | -20.31% | -10.96% |
| Earnings before Tax (EBT) 1 | - | -49.79 | -6.531 | -12.09 | -18.81 | 15.22 | -1.977 | -13.66 | -14.9 | -9.92 | -7.678 |
| Net income 1 | - | -51.63 | -6.601 | -12.7 | -17.71 | 11.24 | -1.237 | -13.1 | -13.26 | -8.67 | -7.528 |
| Net margin | - | -1,699.93% | -30.15% | -40.68% | -58.44% | 25.88% | -2.46% | -33.41% | -37.09% | -20.12% | -16.23% |
| EPS 2 | - | -0.2100 | -0.0300 | -0.0500 | -0.0700 | 0.0500 | -0.004000 | -0.0460 | -0.0400 | -0.0283 | -0.0167 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-11-14 | 23-03-14 | 23-05-09 | 23-08-08 | 23-11-08 | 24-03-05 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | 60 | 206 | 235 |
| ROE (net income / shareholders' equity) | - | - | - | 0.8% | 26.2% | 23.4% |
| ROA (Net income/ Total Assets) | - | - | - | 0.7% | 20.8% | 18.5% |
| Assets 1 | - | - | - | -5,178 | 120.3 | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 39.8 | - | 40 | 40 | 32 |
| Capex / Sales | - | 1,311% | - | 24.25% | 13.22% | 9.04% |
| Announcement Date | 22-03-04 | 23-03-14 | 24-03-05 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
4.5
USD
Average target price
5.667
USD
Spread / Average Target
+25.93%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +8.96% | 1.31B | |
| -17.28% | 5.2B | |
| +74.34% | 4.33B | |
| -1.34% | 3.64B | |
| -22.88% | 3.02B | |
| -33.96% | 788M | |
| -35.60% | 754M | |
| +2.92% | 747M | |
| -71.68% | 503M | |
| -56.38% | 361M |
- Stock Market
- Equities
- CIFR Stock
- Financials Cipher Mining Inc.
