As of 2025-08-02, the Intrinsic Value of Bitmine Immersion Technologies Inc (BMNR) is 2.98 USD. This BMNR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 31.68 USD, the upside of Bitmine Immersion Technologies Inc is -90.60%.
The range of the Intrinsic Value is 1.74 - 4.47 USD
Based on its market price of 31.68 USD and our intrinsic valuation, Bitmine Immersion Technologies Inc (BMNR) is overvalued by 90.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.72) - (1.31) | (1.72) | -105.4% |
| DCF (Growth 10y) | (0.91) - (1.48) | (1.08) | -103.4% |
| DCF (EBITDA 5y) | 1.74 - 4.47 | 2.98 | -90.6% |
| DCF (EBITDA 10y) | 1.39 - 4.45 | 2.70 | -91.5% |
| Fair Value | -0.28 - -0.28 | -0.28 | -100.88% |
| P/E | (2.13) - (2.57) | (2.03) | -106.4% |
| EV/EBITDA | (0.71) - 1.72 | 0.22 | -99.3% |
| EPV | (0.38) - (0.50) | (0.44) | -101.4% |
| DDM - Stable | (0.47) - (1.48) | (0.98) | -103.1% |
| DDM - Multi | (0.30) - (0.74) | (0.43) | -101.4% |
| Market Cap (mil) | 2,040.81 |
| Beta | 12.08 |
| Outstanding shares (mil) | 64.42 |
| Enterprise Value (mil) | 2,042.89 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.83% |
| Cost of Debt | 5.00% |
| WACC | 9.82% |