BITDEER TECHNOLOGIES GROUP |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.35 USD | -1.70% |
|
+5.48% | -35.60% |
| Apr. 15 | Needham Initiates Coverage on Bitdeer Technologies With Buy Rating, $14 Price Target | MT |
| Apr. 09 | Rosenblatt Securities Initiates Bitdeer Technologies at Buy Rating With $10.50 Price Target | MT |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 63.56 | 1,097 | 753.8 | - | - |
| Enterprise Value (EV) 1 | 63.56 | 1,097 | 753.8 | 753.8 | 753.8 |
| P/E ratio | - | -19.3 x | -346 x | 77.4 x | 48.8 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 0.19 x | 2.98 x | 1.8 x | 1.18 x | 1.27 x |
| EV / Revenue | 0.19 x | 2.98 x | 1.8 x | 1.18 x | 1.27 x |
| EV / EBITDA | - | 10.9 x | 6.87 x | 5.08 x | 3.72 x |
| EV / FCF | - | - | -33.6 x | -3.46 x | -77.3 x |
| FCF Yield | - | - | -2.98% | -28.9% | -1.29% |
| Price to Book | - | - | - | - | - |
| Nbr of stocks (in thousands) | 6,100 | 111,250 | 118,715 | - | - |
| Reference price 2 | 10.42 | 9.860 | 6.350 | 6.350 | 6.350 |
| Announcement Date | 4/28/23 | 3/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 333.3 | 368.6 | 419.4 | 638 | 591.9 |
| EBITDA 1 | - | 100.3 | 109.8 | 148.5 | 202.5 |
| EBIT 1 | - | -52.25 | 8.2 | 12.07 | 31.77 |
| Operating Margin | - | -14.18% | 1.96% | 1.89% | 5.37% |
| Earnings before Tax (EBT) 1 | - | -50.97 | -4.174 | 25.59 | -25.67 |
| Net income 1 | -60.37 | -56.66 | -5.847 | 15.44 | 23.63 |
| Net margin | -18.11% | -15.37% | -1.39% | 2.42% | 3.99% |
| EPS 2 | - | -0.5100 | -0.0183 | 0.0820 | 0.1300 |
| Free Cash Flow 1 | - | - | -22.46 | -217.8 | -9.746 |
| FCF margin | - | - | -5.36% | -34.14% | -1.65% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 4/28/23 | 3/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 87.3 | 114.8 | 117.5 | 110.2 | 96.67 | 118.1 | 112.3 |
| EBITDA 1 | - | 27.99 | 35.14 | 40.24 | 29.02 | 26.48 | 29.5 | 23 |
| EBIT 1 | - | -4.48 | 3.74 | 16.43 | 1.65 | -2.375 | -5.575 | -15.99 |
| Operating Margin | - | -5.13% | 3.26% | 13.98% | 1.5% | -2.46% | -4.72% | -14.24% |
| Earnings before Tax (EBT) 1 | - | - | - | 8.826 | -4.636 | -7.679 | -0.229 | -23.42 |
| Net income 1 | -40.36 | - | -5.031 | 10.91 | -3.259 | -8.176 | -5.49 | -14.61 |
| Net margin | - | - | -4.38% | 9.28% | -2.96% | -8.46% | -4.65% | -13.01% |
| EPS 2 | -0.3600 | - | -0.0400 | 0.0967 | -0.0200 | -0.0517 | -0.0417 | -0.0667 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 8/11/23 | 11/14/23 | 3/28/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -22.5 | -218 | -9.75 |
| ROE (net income / shareholders' equity) | - | - | -1.5% | 8.6% | - |
| ROA (Net income/ Total Assets) | - | - | -0.8% | 4.9% | - |
| Assets 1 | - | - | 730.9 | 315 | - |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 290 | 433 | 179 |
| Capex / Sales | - | - | 69.15% | 67.84% | 30.27% |
| Announcement Date | 4/28/23 | 3/28/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
6.35
USD
Average target price
13.31
USD
Spread / Average Target
+109.65%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -35.60% | 754M | |
| -17.28% | 5.2B | |
| +74.34% | 4.33B | |
| -1.34% | 3.64B | |
| -22.88% | 3.02B | |
| +8.96% | 1.31B | |
| -33.96% | 788M | |
| +2.92% | 747M | |
| -71.68% | 503M | |
| -56.38% | 361M |
- Stock Market
- Equities
- BTDR Stock
- Financials Bitdeer Technologies Group
