As of 2025-06-16, the Intrinsic Value of Terawulf Inc (WULF) is 16.79 USD. This WULF valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 4.02 USD, the upside of Terawulf Inc is 317.70%.
The range of the Intrinsic Value is 10.43 - 21.02 USD
Based on its market price of 4.02 USD and our intrinsic valuation, Terawulf Inc (WULF) is undervalued by 317.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (50.00) - (22.27) | (30.45) | -857.5% |
| DCF (Growth 10y) | (28.95) - (63.82) | (39.33) | -1078.3% |
| DCF (EBITDA 5y) | 10.43 - 21.02 | 16.79 | 317.7% |
| DCF (EBITDA 10y) | 23.13 - 54.89 | 40.33 | 903.1% |
| Fair Value | -1.62 - -1.62 | -1.62 | -140.18% |
| P/E | (12.19) - (15.70) | (14.26) | -454.7% |
| EV/EBITDA | (4.32) - 5.47 | (0.28) | -107.1% |
| EPV | (2.61) - (3.35) | (2.98) | -174.2% |
| DDM - Stable | (2.32) - (6.43) | (4.37) | -208.8% |
| DDM - Multi | (5.77) - (12.84) | (8.01) | -299.2% |
| Market Cap (mil) | 1,546.01 |
| Beta | 3.02 |
| Outstanding shares (mil) | 384.58 |
| Enterprise Value (mil) | 1,816.25 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.14% |
| Cost of Debt | 9.12% |
| WACC | 10.64% |