The Discounted Cash Flow (DCF) valuation of Terawulf Inc (WULF) is (5.69) USD. With the latest stock price at 9.45 USD, the upside of Terawulf Inc based on DCF is -160.2%.
Based on the latest price of 9.45 USD and our DCF valuation, Terawulf Inc (WULF) is a sell. selling WULF stocks now will result in a potential gain of 160.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 11.8% | 10.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (8.68) - (4.49) | (5.69) |
| Upside | -191.9% - -147.5% | -160.2% |