Valuation Nakamoto Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-09-08 EDT			5-day change	1st Jan Change
7.950 ^USD	-2.21%		+12.77%	-43.39%

09-03	B. Riley Adjusts Price Target on Nakamoto to $11 From $9, Maintains Buy Rating	MT
08-31	They wanted to copy Strategy… they lost $80bn

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	7.412	154.4	142.3	-	-
Change	-	1,983.53%	-7.88%	-	-
Enterprise Value (EV)	7.412	154.4	142.3	142.3	142.3
Change	-	1,983.53%	-7.88%	0%	0%
P/E	-1.85x	-1.35x	-0.38x	-4.16x	-4.68x
PBR	-	-	-	-	-
PEG	-	0x	-0x	0x	0.4x
Capitalization / Revenue	-	84.8x	1.99x	2.17x	2.12x
EV / Revenue	-	0x	1.99x	2.17x	2.12x
EV / EBITDA	-	-0x	50.3x	-12.8x	-
EV / EBIT	-	-0x	-0.97x	-7.32x	-7.19x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-26.8	-10.4	-20.99	-1.91	-1.7
Distribution rate	-	-	-	-	-
Net sales ¹	-	1.821	71.65	65.58	67
EBITDA ¹	-	-13.52	2.83	-11.08	-
EBIT ¹	-	-13.6	-146.5	-19.44	-19.8
Net income ¹	-3.618	-52.23	-271.6	-39.63	-33
Net Debt	-	-	-	-	-
Reference price ²	49.600	14.044	7.950	7.950	7.950
Nbr of stocks (in thousands)	149	10,996	17,895	-	-
Announcement Date	3/28/25	3/30/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NAKAMOTO INC.	-0.38x	-	-	-	142M
COINBASE GLOBAL, INC.	-62.97x	8.22x	39.38x	-.--%	47.21B
IREN LIMITED	-22.49x	14.46x	21.07x	-.--%	18.49B
BITMINE IMMERSION TECHNOLOGIES, INC.	-1.13x	-	-	-	14.94B
CORE SCIENTIFIC, INC.	-4.62x	14.44x	44.03x	-.--%	6.02B
BULLISH	-9.15x	-	-	-.--%	5.39B
BITDEER TECHNOLOGIES GROUP	-7.33x	-	-	-	3.44B
HYPERLIQUID STRATEGIES INC.	58.2x	-	-	-	2.36B
METAPLANET INC.	-2.75x	-	-	-	2.03B
Average	-5.85x	12.37x	34.83x	0%	11.11B
Weighted average by Cap.	-33.75x	10.35x	35.05x	0%