|
Hut 8 Mining Corp. (HUT) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Hut 8 Mining Corp. (HUT) Bundle
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 | 59.1 | 29.4 | 125.3 | 108.7 | 59.0 | 57.6 | 56.3 | 55.0 | 53.7 | 52.4 |
| Revenue Growth, % | 0 | -50.35 | 326.85 | -13.29 | -45.71 | -2.34 | -2.34 | -2.34 | -2.34 | -2.34 |
| EBITDA | 21.9 | -1.7 | 53.9 | 2.6 | 1.0 | 9.0 | 8.8 | 8.6 | 8.4 | 8.2 |
| EBITDA, % | 37.07 | -5.87 | 42.97 | 2.37 | 1.66 | 15.64 | 15.64 | 15.64 | 15.64 | 15.64 |
| Depreciation | 23.8 | 3.4 | 18.7 | 68.2 | 10.5 | 17.0 | 16.6 | 16.2 | 15.8 | 15.5 |
| Depreciation, % | 40.31 | 11.67 | 14.94 | 62.73 | 17.87 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 |
| EBIT | -1.9 | -5.1 | 35.1 | -65.6 | -9.6 | -8.0 | -7.8 | -7.6 | -7.4 | -7.3 |
| EBIT, % | -3.24 | -17.53 | 28.03 | -60.37 | -16.21 | -13.86 | -13.86 | -13.86 | -13.86 | -13.86 |
| Total Cash | 2.1 | 2.0 | 101.1 | 22.0 | 34.2 | 19.5 | 19.1 | 18.6 | 18.2 | 17.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .7 | .3 | .5 | 1.1 | 3.2 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Account Receivables, % | 1.15 | 1.11 | 0.37257 | 1.05 | 5.38 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 |
| Inventories | .2 | 19.1 | 2.4 | 7.1 | .0 | 8.5 | 8.3 | 8.1 | 8.0 | 7.8 |
| Inventories, % | 0.39174 | 65.21 | 1.93 | 6.56 | 0.000002445054 | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 |
| Accounts Payable | .4 | 2.7 | 5.1 | 4.3 | 14.2 | 4.8 | 4.7 | 4.6 | 4.5 | 4.4 |
| Accounts Payable, % | 0.68773 | 9.15 | 4.07 | 3.95 | 24.12 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 |
| Capital Expenditure | -6.7 | -4.2 | -62.3 | -52.4 | -.6 | -14.3 | -14.0 | -13.7 | -13.4 | -13.1 |
| Capital Expenditure, % | -11.26 | -14.27 | -49.74 | -48.25 | -0.99662 | -24.9 | -24.9 | -24.9 | -24.9 | -24.9 |
| Tax Rate, % | -110.62 | -110.62 | -110.62 | -110.62 | -110.62 | -110.62 | -110.62 | -110.62 | -110.62 | -110.62 |
| EBITAT | -1.9 | 24.9 | 21.4 | -68.3 | -20.1 | -5.8 | -5.6 | -5.5 | -5.4 | -5.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 14.8 | 7.9 | -3.2 | -58.8 | 4.8 | -18.9 | -2.9 | -2.9 | -2.8 | -2.7 |
| WACC, % | 19.48 | 18.56 | 19.12 | 19.48 | 19.48 | 19.23 | 19.23 | 19.23 | 19.23 | 19.23 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -22.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3 | |||||||||
| Terminal Value | -16 | |||||||||
| Present Terminal Value | -7 | |||||||||
| Enterprise Value | -29 | |||||||||
| Net Debt | 164 | |||||||||
| Equity Value | -193 | |||||||||
| Diluted Shares Outstanding, MM | 55 | |||||||||
| Equity Value Per Share | -3.50 |
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
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Hut 8 Mining Corp. (HUT) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Hut 8 Mining Corp.'s intrinsic value.
- 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.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.