HUT.TO
Hut 8 Mining Corp
Price:  
19.72 
CAD
Volume:  
2,128,840.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HUT.TO Intrinsic Value

-2,801.00 %
Upside

What is the intrinsic value of HUT.TO?

As of 2025-05-10, the Intrinsic Value of Hut 8 Mining Corp (HUT.TO) is (532.63) CAD. This HUT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.72 CAD, the upside of Hut 8 Mining Corp is -2,801.00%.

The range of the Intrinsic Value is (4,419.23) - (289.24) CAD

Is HUT.TO undervalued or overvalued?

Based on its market price of 19.72 CAD and our intrinsic valuation, Hut 8 Mining Corp (HUT.TO) is overvalued by 2,801.00%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

19.72 CAD
Stock Price
(532.63) CAD
Intrinsic Value
Intrinsic Value Details

HUT.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (4,419.23) - (289.24) (532.63) -2801.0%
DCF (Growth 10y) (632.52) - (9,800.62) (1,173.80) -6052.3%
DCF (EBITDA 5y) (48.20) - (62.25) (1,234.50) -123450.0%
DCF (EBITDA 10y) (147.88) - (188.65) (1,234.50) -123450.0%
Fair Value -5.83 - -5.83 -5.83 -129.58%
P/E (4.46) - (8.72) (6.94) -135.2%
EV/EBITDA (0.73) - (0.86) (0.78) -103.9%
EPV (5.07) - (6.97) (6.02) -130.5%
DDM - Stable (20.39) - (392.94) (206.66) -1148.0%
DDM - Multi (243.25) - (3,671.56) (457.68) -2420.9%

HUT.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,006.16
Beta 2.41
Outstanding shares (mil) 101.73
Enterprise Value (mil) 2,043.57
Market risk premium 5.10%
Cost of Equity 6.00%
Cost of Debt 5.69%
WACC 5.99%