What is the intrinsic value of CLSK?
As of 2025-05-13, the Intrinsic Value of CleanSpark Inc (CLSK) is
1.34 USD. This CLSK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 9.62 USD, the upside of CleanSpark Inc is
-86.10%.
Is CLSK undervalued or overvalued?
Based on its market price of 9.62 USD and our intrinsic valuation, CleanSpark Inc (CLSK) is overvalued by 86.10%.
CLSK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(504.22) - (120.65) |
(191.72) |
-2093.0% |
| DCF (Growth 10y) |
(669.53) - (3,172.31) |
(1,131.75) |
-11864.6% |
| DCF (EBITDA 5y) |
(36.61) - (43.20) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(203.24) - (266.43) |
(1,234.50) |
-123450.0% |
| Fair Value |
1.34 - 1.34 |
1.34 |
-86.10% |
| P/E |
6.59 - 8.63 |
7.40 |
-23.1% |
| EV/EBITDA |
2.63 - 6.20 |
4.54 |
-52.9% |
| EPV |
(0.51) - (0.13) |
(0.32) |
-103.3% |
| DDM - Stable |
3.09 - 15.66 |
9.37 |
-2.5% |
| DDM - Multi |
(23.06) - (92.17) |
(37.04) |
-485.0% |
CLSK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,701.39 |
| Beta |
2.04 |
| Outstanding shares (mil) |
280.81 |
| Enterprise Value (mil) |
3,073.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.80% |
| Cost of Debt |
25.14% |
| WACC |
8.06% |