As of 2024-12-14, the Intrinsic Value of Hut 8 Mining Corp (HUT.TO) is
36.30 CAD. This HUT.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 38.88 CAD, the upside of Hut 8 Mining Corp is
-6.64%.
36.30 CAD
Intrinsic Value
HUT.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(348.02) - (35.11) |
(62.05) |
-259.6% |
| DCF (Growth 10y) |
(71.29) - (752.62) |
(129.97) |
-434.3% |
| DCF (EBITDA 5y) |
(7.79) - (10.41) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(19.43) - (24.99) |
(1,234.50) |
-123450.0% |
| Fair Value |
36.30 - 36.30 |
36.30 |
-6.64% |
| P/E |
1.18 - 13.73 |
6.76 |
-82.6% |
| EV/EBITDA |
(3.19) - (5.63) |
(4.45) |
-111.4% |
| EPV |
(1.49) - (1.22) |
(1.35) |
-103.5% |
| DDM - Stable |
22.37 - 323.53 |
172.95 |
344.8% |
| DDM - Multi |
13.85 - 161.54 |
25.90 |
-33.4% |
HUT.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,642.23 |
| Beta |
4.13 |
| Outstanding shares (mil) |
93.68 |
| Enterprise Value (mil) |
3,821.77 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.09% |
| Cost of Debt |
7.00% |
| WACC |
6.09% |