Hut 8 Mining Corp. (HUT) DCF Valuation

Hut 8 Mining Corp. (HUT) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Hut 8 Mining Corp. (HUT) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Discover the true potential of Hut 8 Mining Corp. (HUT) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how different factors affect Hut 8 Mining Corp. (HUT) valuation – all within a comprehensive Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 56.9 28.3 120.6 104.6 56.8 55.4 54.1 52.9 51.6 50.4
Revenue Growth, % 0 -50.35 326.85 -13.29 -45.71 -2.34 -2.34 -2.34 -2.34 -2.34
EBITDA 21.1 -1.7 51.8 2.5 .9 8.7 8.5 8.3 8.1 7.9
EBITDA, % 37.07 -5.87 42.97 2.37 1.66 15.64 15.64 15.64 15.64 15.64
Depreciation 22.9 3.3 18.0 65.6 10.1 16.4 16.0 15.6 15.2 14.9
Depreciation, % 40.31 11.67 14.94 62.73 17.87 29.5 29.5 29.5 29.5 29.5
EBIT -1.8 -5.0 33.8 -63.1 -9.2 -7.7 -7.5 -7.3 -7.2 -7.0
EBIT, % -3.24 -17.53 28.03 -60.37 -16.21 -13.86 -13.86 -13.86 -13.86 -13.86
Total Cash 2.0 2.0 97.2 21.2 32.9 18.8 18.3 17.9 17.5 17.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .7 .3 .4 1.1 3.1
Account Receivables, % 1.15 1.11 0.37257 1.05 5.38
Inventories .2 18.4 2.3 6.9 .0 8.2 8.0 7.8 7.7 7.5
Inventories, % 0.39174 65.21 1.93 6.56 0.000002445054 14.82 14.82 14.82 14.82 14.82
Accounts Payable .4 2.6 4.9 4.1 13.7 4.7 4.5 4.4 4.3 4.2
Accounts Payable, % 0.68773 9.15 4.07 3.95 24.12 8.4 8.4 8.4 8.4 8.4
Capital Expenditure -6.4 -4.0 -60.0 -50.5 -.6 -13.8 -13.5 -13.2 -12.9 -12.6
Capital Expenditure, % -11.26 -14.27 -49.74 -48.25 -0.99662 -24.9 -24.9 -24.9 -24.9 -24.9
Tax Rate, % -7.27 -7.27 -7.27 -7.27 -7.27 -7.27 -7.27 -7.27 -7.27 -7.27
EBITAT 2.3 -23.6 36.6 -65.7 -9.9 -6.1 -6.0 -5.9 -5.7 -5.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 18.3 -40.0 12.9 -56.5 14.2 -18.8 -3.4 -3.3 -3.3 -3.2
WACC, % 18.82 19.23 19.23 19.23 19.23 19.15 19.15 19.15 19.15 19.15
PV UFCF
SUM PV UFCF -23.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -3
Terminal Value -19
Present Terminal Value -8
Enterprise Value -31
Net Debt 158
Equity Value -189
Diluted Shares Outstanding, MM 81
Equity Value Per Share -2.32

What You Will Get

  • Real Hut 8 Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Hut 8 Mining Corp. (HUT).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Hut 8 Mining Corp. (HUT).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Hut 8 Mining Corp.’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Hut 8 Mining Corp. (HUT).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Hut 8 Mining Corp. (HUT).

Key Features

  • 🔍 Real-Life HUT Financials: Pre-filled historical and projected data for Hut 8 Mining Corp. (HUT).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Hut 8’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Hut 8’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Hut 8 Mining Corp. (HUT) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Hut 8 Mining Corp.'s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Hut 8 Mining Corp. (HUT)?

  • Leading in Innovation: Stay ahead with cutting-edge mining technology and strategies.
  • Robust Financial Performance: Consistent growth and strong revenue streams enhance investor confidence.
  • Commitment to Sustainability: Focused on environmentally responsible mining practices.
  • Expert Team: Backed by a skilled team with extensive industry experience.
  • Transparent Operations: Clear communication and reporting ensure trust and reliability.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Hut 8 Mining Corp. (HUT) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Hut 8 Mining Corp. (HUT).
  • Consultants: Deliver professional valuation insights related to Hut 8 Mining Corp. (HUT) to clients quickly and accurately.
  • Business Owners: Understand how companies like Hut 8 Mining Corp. (HUT) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios from Hut 8 Mining Corp. (HUT).

What the Hut 8 Mining Corp. Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations specific to Hut 8 Mining Corp. (HUT).
  • Real-World Data: Hut 8's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights.

No products were found matching.