IREN
Iris Energy Ltd
Price:  
41.77 
USD
Volume:  
31,618,112.00
Australia | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IREN Intrinsic Value

282.20 %
Upside

What is the intrinsic value of IREN?

As of 2025-09-24, the Intrinsic Value of Iris Energy Ltd (IREN) is 159.63 USD. This IREN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 41.77 USD, the upside of Iris Energy Ltd is 282.20%.

The range of the Intrinsic Value is 125.24 - 208.93 USD

Is IREN undervalued or overvalued?

Based on its market price of 41.77 USD and our intrinsic valuation, Iris Energy Ltd (IREN) is undervalued by 282.20%.

41.77 USD
Stock Price
159.63 USD
Intrinsic Value
Intrinsic Value Details

IREN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (75.34) - (32.26) (44.73) -207.1%
DCF (Growth 10y) (148.67) - (393.85) (219.31) -625.1%
DCF (EBITDA 5y) 125.24 - 208.93 159.63 282.2%
DCF (EBITDA 10y) 966.99 - 1,853.67 1,320.28 3060.8%
Fair Value 1.75 - 1.75 1.75 -95.82%
P/E 19.65 - 46.83 34.48 -17.4%
EV/EBITDA 39.02 - 66.91 48.62 16.4%
EPV 1.10 - 2.19 1.64 -96.1%
DDM - Stable 2.59 - 8.30 5.44 -87.0%
DDM - Multi 33.62 - 87.73 49.12 17.6%

IREN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,375.69
Beta 2.53
Outstanding shares (mil) 224.46
Enterprise Value (mil) 9,773.93
Market risk premium 4.60%
Cost of Equity 10.60%
Cost of Debt 7.00%
WACC 10.22%