Company Valuation: Riot Platforms, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,603 567.1 3,195 3,393 4,711 8,057 - -
Change - -78.21% 463.32% 6.21% 38.84% 71.03% - -
Enterprise Value (EV) 1 2,603 567.1 3,195 3,139 5,242 8,382 10,013 11,233
Change - -78.21% 463.32% -1.73% 66.97% 59.91% 19.45% 12.18%
P/E -279x -0.93x -55.3x 30x -6.5x -7.96x -17x -19.4x
PBR 1.92x - - 1.12x 1.51x 4.09x 16.3x -134x
PEG - -0x 0.6x -0x 0x -0.2x 0.3x 1.6x
Capitalization / Revenue 12.2x 2.19x 11.4x 9.01x 7.28x 11.9x 9.85x 6.32x
EV / Revenue 12.2x 2.19x 11.4x 8.33x 8.1x 12.4x 12.2x 8.81x
EV / EBITDA 31.6x -8.44x 14.9x 6.78x 405x -36x 63.7x 24.7x
EV / EBIT -116x -1.24x -50.7x 20.4x -8.43x -9.71x -29.1x -67.6x
EV / FCF -11.1x - -19.9x -6.34x -6.77x -7.01x -5.28x -4.69x
FCF Yield -8.97% - -5.03% -15.8% -14.8% -14.3% -18.9% -21.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.08 -3.65 -0.28 0.34 -1.95 -2.697 -1.266 -1.109
Distribution rate - - - - - - - -
Net sales 1 213.2 259.2 280.7 376.7 647.4 675.4 818.1 1,274
EBITDA 1 82.42 -67.19 214 463.2 12.96 -232.7 157.3 453.9
EBIT 1 -22.36 -457.3 -63.05 153.6 -622.2 -863.5 -343.9 -166.2
Net income 1 -7.926 -509.6 -49.47 109.4 -663.2 -915.4 -459.7 -412.3
Net Debt 1 - - - -253.6 531 325.5 1,956 3,176
Reference price 2 22.33 3.39 15.47 10.21 12.67 21.47 21.47 21.47
Nbr of stocks (in thousands) 116,583 167,297 206,515 332,326 371,807 375,259 - -
Announcement Date 3/16/22 3/2/23 2/22/24 2/24/25 3/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.96x12.41x-36.03x-.--% 8.06B
-18.57x46.89x-50.51x - 12.15B
-5.22x44.41x193.43x - 8.35B
-33.29x21.53x51.58x - 7.7B
-12.85x46.57x-483.13x-.--% 6.99B
-2.38x5.73x-3.95x-.--% 4.62B
-3.33x8.34x-7.94x-.--% 3.51B
-7.03x18.37x-27.27x - 2.2B
-3.19x - - - 830M
Average -10.42x 25.53x -45.48x 0% 6.05B
Weighted average by Cap. -13.24x 30.39x -44.34x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. RIOT Stock
  4. Valuation Riot Platforms, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!