Cipher Mining Inc. (CIFR) DCF Valuation
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Cipher Mining Inc. (CIFR) Bundle
Boost your efficiency and improve precision with our (CIFR) DCF Calculator! Equipped with real data from Cipher Mining Inc. and customizable assumptions, this tool enables you to forecast, analyze, and value (CIFR) just like a seasoned investor.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|
---|---|---|---|---|---|---|---|---|---|---|
Revenue | .0 | .0 | 3.0 | 126.8 | 169.1 | 225.5 | 300.7 | 400.9 | 534.5 | |
Revenue Growth, % | 0 | 0 | 0 | 4076.56 | 33.33 | 33.33 | 33.33 | 33.33 | 33.33 | |
EBITDA | -.1 | -72.1 | -31.9 | 39.7 | 55.5 | 74.0 | 98.7 | 131.6 | 175.5 | |
EBITDA, % | 100 | 100 | -1051.23 | 31.3 | 32.83 | 32.83 | 32.83 | 32.83 | 32.83 | |
Depreciation | .0 | .0 | 5.2 | 59.9 | 146.8 | 195.8 | 261.0 | 348.0 | 464.0 | |
Depreciation, % | 100 | 100 | 169.58 | 47.24 | 86.81 | 86.81 | 86.81 | 86.81 | 86.81 | |
EBIT | -.1 | -72.1 | -37.1 | -20.2 | 35.5 | 47.4 | 63.2 | 84.3 | 112.3 | |
EBIT, % | 100 | 100 | -1220.81 | -15.93 | 21.02 | 21.02 | 21.02 | 21.02 | 21.02 | |
Total Cash | 1.3 | 209.8 | 11.9 | 86.1 | 155.5 | 207.4 | 276.5 | 368.7 | 491.6 | |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | |
Account Receivables | .0 | .0 | 1.2 | .9 | 101.6 | 135.4 | 180.5 | 240.7 | 321.0 | |
Account Receivables, % | 100 | 100 | 39.51 | 0.68353 | 60.05 | 60.05 | 60.05 | 60.05 | 60.05 | |
Inventories | .0 | .0 | 21.1 | 33.0 | 137.8 | 183.8 | 245.0 | 326.7 | 435.6 | |
Inventories, % | 100 | 100 | 693.81 | 26 | 81.5 | 81.5 | 81.5 | 81.5 | 81.5 | |
Accounts Payable | .0 | .2 | 14.3 | 5.0 | 128.5 | 171.3 | 228.4 | 304.6 | 406.1 | |
Accounts Payable, % | 100 | 100 | 470.4 | 3.93 | 75.98 | 75.98 | 75.98 | 75.98 | 75.98 | |
Capital Expenditure | .0 | -5.1 | -227.9 | -55.0 | -60.6 | -80.8 | -107.8 | -143.7 | -191.6 | |
Capital Expenditure, % | 100 | 100 | -7504.71 | -43.38 | -35.84 | -35.84 | -35.84 | -35.84 | -35.84 | |
Tax Rate, % | -16.06 | -16.06 | -16.06 | -16.06 | -16.06 | -16.06 | -16.06 | -16.06 | -16.06 | |
EBITAT | -.1 | -72.1 | -38.9 | -23.5 | 35.5 | 47.4 | 63.2 | 84.3 | 112.3 | |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -.1 | -77.0 | -269.9 | -39.4 | 39.7 | 125.4 | 167.1 | 222.8 | 297.1 | |
WACC, % | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | |
PV UFCF | ||||||||||
SUM PV UFCF | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | 519.1 | |
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 303 | |||||||||
Terminal Value | 2,386 | |||||||||
Present Terminal Value | 1,202 | |||||||||
Enterprise Value | 1,721 | |||||||||
Net Debt | -64 | |||||||||
Equity Value | 1,785 | |||||||||
Diluted Shares Outstanding, MM | 252 | |||||||||
Equity Value Per Share | 7.07 |
What You Will Receive
- Pre-Loaded Financial Model: Cipher Mining Inc.'s actual data provides accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation needs.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for thorough forecasting.
Key Features
- Comprehensive Mining Calculator: Features detailed models for assessing mining operations and profitability.
- Cost Analysis Tool: Pre-configured cost assessment sheet with adjustable parameters for accurate forecasting.
- Customizable Production Estimates: Tailor production volumes, operational costs, and market prices.
- Integrated Financial Metrics: Evaluate profitability, operational efficiency, and cost metrics specific to Cipher Mining Inc.
- Visual Analytics Dashboard: Graphical representations of key performance indicators for enhanced decision-making.
How It Works
- Step 1: Download the prebuilt Excel template featuring Cipher Mining Inc. (CIFR) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view the updated results, including the intrinsic value of Cipher Mining Inc. (CIFR).
- Step 5: Make well-informed investment decisions or create reports based on the generated outputs.
Why Choose Cipher Mining Inc. (CIFR)?
- Transparency: Clear insights into mining operations and financials.
- Scalability: Solutions designed to adapt as the crypto market evolves.
- Efficiency: Streamlined processes that enhance operational productivity.
- Expertise: Backed by a team with deep industry knowledge and experience.
- Accessibility: User-friendly platforms that cater to both seasoned investors and newcomers.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Cipher Mining Inc. (CIFR) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Cipher Mining Inc. (CIFR).
- Consultants: Deliver professional valuation insights on Cipher Mining Inc. (CIFR) to clients quickly and accurately.
- Business Owners: Understand how companies like Cipher Mining Inc. (CIFR) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Cipher Mining Inc. (CIFR).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations.
- Real-World Data: Cipher Mining Inc.'s (CIFR) historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results.