As of 2025-08-02, the Intrinsic Value of Greenidge Generation Holdings Inc (GREE) is 43.03 USD. This GREE valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.50 USD, the upside of Greenidge Generation Holdings Inc is 2,768.70%.
The range of the Intrinsic Value is 34.34 - 50.96 USD
Based on its market price of 1.50 USD and our intrinsic valuation, Greenidge Generation Holdings Inc (GREE) is undervalued by 2,768.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (22.46) - (10.15) | (13.33) | -989.0% |
| DCF (Growth 10y) | (7.71) - (12.34) | (8.98) | -698.7% |
| DCF (EBITDA 5y) | 34.34 - 50.96 | 43.03 | 2768.7% |
| DCF (EBITDA 10y) | 21.55 - 45.52 | 32.47 | 2064.7% |
| Fair Value | -6.93 - -6.93 | -6.93 | -562.11% |
| P/E | (44.28) - (55.12) | (49.63) | -3408.7% |
| EV/EBITDA | (1.42) - 160.56 | 73.79 | 4819.4% |
| EPV | (26.96) - (42.08) | (34.52) | -2401.4% |
| DDM - Stable | (5.35) - (11.77) | (8.56) | -670.7% |
| DDM - Multi | (2.47) - (4.44) | (3.19) | -312.8% |
| Market Cap (mil) | 23.16 |
| Beta | 0.39 |
| Outstanding shares (mil) | 15.44 |
| Enterprise Value (mil) | 85.59 |
| Market risk premium | 4.60% |
| Cost of Equity | 18.36% |
| Cost of Debt | 10.41% |
| WACC | 12.52% |