Valuation Applied Digital Corporation

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 14/09/2024 am IST			5-day change	1st Jan Change
6.090 ^USD	+1.16%		+33.85%	-9.64%

13/09	B. Riley Adjusts Price Target on Applied Digital to $9 From $8, Maintains Buy Rating	MT
11/09	Applied Digital Files Secondary Stock Shelf	MT

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9.048	479.2	802.8	567.1	958.8	-	-
Change	-	5,195.98%	67.54%	-29.36%	69.07%	-	-
Enterprise Value (EV)	9.048	479.2	802.8	567.1	958.8	958.8	958.8
Change	-	5,195.98%	67.54%	-29.36%	69.07%	0%	0%
P/E ratio	-16.5x	-11.8x	-17.1x	-3.23x	-5.4x	-4.26x	-7.08x
PBR	-	-	-	-	-	-	-
PEG	-	-0.8x	-0.9x	-0x	0.4x	-0.2x	0.2x
Capitalization / Revenue	-	56x	14.5x	3.43x	3.94x	2.38x	2.16x
EV / Revenue	-	0x	0x	0x	3.94x	2.38x	2.16x
EV / EBITDA	-	-0x	-0.01x	0x	11.1x	8.35x	5.52x
EV / EBIT	-	-0x	-0x	-0x	-10.2x	-6.03x	-9.36x
EV / FCF	-	-0x	-0x	-0x	-2.4x	11.7x	7.19x
FCF Yield	-	-12.3%	-8.72%	-22.6%	-41.7%	8.52%	13.9%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.36	-0.41	-0.49	-1.31	-1.127	-1.43	-0.86
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	8.549	55.39	165.6	243.2	402.3	443.6
EBITDA ¹	-	-6.036	-0.146	24.46	86.41	114.8	173.6
EBIT ¹	-	-20.9	-44.06	-99.02	-93.78	-159	-102.4
Net income ¹	-0.568	-23.52	-44.65	-149.3	-159.3	-199.3	-122.6
Net Debt	-	-	-	-	-	-	-
Reference price ²	5.940	4.830	8.370	4.230	6.090	6.090	6.090
Nbr of stocks (in thousands)	1,523	99,204	95,909	1,34,066	1,57,438	-	-
Announcement Date	13/08/21	25/08/22	24/07/23	28/08/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
APPLIED DIGITAL CORPORATION	-5.4x	-	-	-	96Cr
MARA HOLDINGS, INC.	56.45x	7.63x	12.32x	-	474.69Cr
CLEANSPARK, INC.	-212.6x	5.83x	10.31x	-	237.44Cr
RIOT PLATFORMS, INC.	27.58x	4.34x	6.93x	-	218.54Cr
TERAWULF INC.	-40.11x	-	-	-	162.22Cr
CIPHER MINING INC.	-85.86x	5.85x	10.4x	-	103.6Cr
BITDEER TECHNOLOGIES GROUP	-38.28x	-	-	-	95Cr
BITFARMS LTD.	-8.64x	3.59x	9.89x	-	92Cr
Average	-38.36x	5.45x	9.97x	-	184.93Cr
Weighted average by Cap.	-25.68x	6.12x	10.47x	-