As of 2025-12-22, the Intrinsic Value of CleanSpark Inc (CLSK) is 18.17 USD. This CLSK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 12.03 USD, the upside of CleanSpark Inc is 51.00%.
The range of the Intrinsic Value is 12.07 - 27.55 USD
Based on its market price of 12.03 USD and our intrinsic valuation, CleanSpark Inc (CLSK) is undervalued by 51.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (442.58) - (52.20) | (91.84) | -863.4% |
| DCF (Growth 10y) | (157.15) - (1,712.26) | (311.79) | -2691.7% |
| DCF (EBITDA 5y) | 12.07 - 27.55 | 18.17 | 51.0% |
| DCF (EBITDA 10y) | 71.25 - 211.27 | 121.93 | 913.6% |
| Fair Value | 10.88 - 10.88 | 10.88 | -9.57% |
| P/E | 24.05 - 59.44 | 39.53 | 228.6% |
| EV/EBITDA | 4.31 - 8.30 | 6.67 | -44.6% |
| EPV | 0.49 - 4.11 | 2.30 | -80.9% |
| DDM - Stable | 14.39 - 97.04 | 55.72 | 363.1% |
| DDM - Multi | 89.40 - 478.74 | 151.76 | 1161.5% |
| Market Cap (mil) | 3,787.75 |
| Beta | 1.89 |
| Outstanding shares (mil) | 314.86 |
| Enterprise Value (mil) | 4,565.94 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.35% |
| Cost of Debt | 22.82% |
| WACC | 10.03% |