Company Valuation: Hut 8 Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 1,187 1,919 4,963 10,297 - -
Change - 61.74% 158.57% 107.46% - -
Enterprise Value (EV) 1 1,187 1,919 5,328 12,336 15,763 21,689
Change - 61.74% 177.6% 131.51% 27.78% 37.6%
P/E - 6.24x -21.5x -24.6x -47.1x -191x
PBR - - - 7.77x 13.9x 34x
PEG - - 0x -0.3x 1x 2.5x
Capitalization / Revenue - 11.8x 21.1x 30.6x 15.9x 7.37x
EV / Revenue - 11.8x 22.7x 36.7x 24.4x 15.5x
EV / EBITDA 12x 3.45x -39.4x -80.5x 38.7x 21.2x
EV / EBIT - 4.17x -16.5x -26x -165x 58.5x
EV / FCF - - - -7.04x -4.6x -3.66x
FCF Yield - - - -14.2% -21.7% -27.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - 3.284 -2.14 -3.722 -1.941 -0.48
Distribution rate - - - - - -
Net sales 1 - 162.4 235.1 336.2 645.9 1,398
EBITDA 1 98.68 555.7 -135.4 -153.2 406.9 1,025
EBIT 1 - 460.5 -322 -474.3 -95.75 370.8
Net income 1 - 331.9 -226.1 -351.7 -266.9 352.2
Net Debt 1 - - 365.2 2,039 5,466 11,392
Reference price 2 13.34 20.49 45.94 91.45 91.45 91.45
Nbr of stocks (in thousands) 88,963 93,679 108,037 112,594 - -
Announcement Date 4/26/24 3/3/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-24.69x36.84x-80.86x - 10.35B
-11.7x30.64x93.53x - 8.91B
-33.38x23.78x102.34x - 7.56B
-19.1x45.26x270.51x-.--% 7.25B
-8.74x11.02x-50.39x-.--% 7.12B
-3.33x4.62x-7.32x-.--% 4.35B
-3.88x7.41x-10.25x-.--% 3.31B
-10.3x18.32x-37.27x - 2.38B
-3.87x - - - 771M
Average -13.22x 22.24x 35.03x 0% 5.78B
Weighted average by Cap. -16.69x 25.94x 43.29x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. HUT Stock
  4. Valuation Hut 8 Corp.