Company Valuation: CleanSpark, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 423 149.8 581.6 2,364 4,076 2,519 - -
Change - -64.59% 288.32% 306.54% 72.39% -38.19% - -
Enterprise Value (EV) 1 423 149.8 569.1 2,248 4,850 3,650 3,799 4,856
Change - -64.59% 279.99% 295.07% 115.73% -24.74% 4.07% 27.83%
P/E ratio -15.5x -2.36x -2.95x -13.5x 12.9x -4.47x -13x -5.19x
PBR - - - 1.44x 1.9x 7.2x 35.8x -6.88x
PEG - -0x 0.66x 0.3x -0x 0x 0.2x -0x
Capitalization / Revenue 8.56x 1.14x 3.45x 6.24x 5.32x 3.71x 3.23x 1.78x
EV / Revenue 8.56x 1.14x 3.38x 5.93x 6.33x 5.37x 4.87x 3.43x
EV / EBITDA -123x 4.61x 22.7x 9.15x 5.89x -404x 11x -
EV / EBIT -18.5x -3.96x -4.34x -15.1x 15.2x -6.96x -23.1x -
EV / FCF - - -6.2x -7.5x -8.01x 33.5x 475x -
FCF Yield - - -16.1% -13.3% -12.5% 2.99% 0.21% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.7469 -1.35 -1.29 -0.69 1.12 -2.204 -0.7581 -1.898
Distribution rate - - - - - - - -
Net sales 1 49.44 131.5 168.4 379 766.3 679.8 779.3 1,415
EBITDA 1 -3.447 32.48 25.03 245.8 823.4 -9.038 345.1 -
EBIT 1 -22.85 -37.86 -131 -149 318.9 -524.3 -164.3 -
Net income 1 -21.99 -57.66 -136.6 -149.2 353.3 -623.5 -224.5 -534.3
Net Debt 1 - - -12.47 -116 774.7 1,131 1,280 2,337
Reference price 2 11.590 3.180 3.810 9.340 14.500 9.850 9.850 9.850
Nbr of stocks (in thousands) 36,497 47,096 1,52,643 2,53,136 2,81,083 2,55,753 - -
Announcement Date 14/12/21 15/12/22 30/11/23 02/12/24 25/11/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-4.47x5.37x-403.92x-.--% 251.92Cr
-95.35x - - - 986.38Cr
-10.87x42.7x167.48x - 680.78Cr
-48.19x27.77x59.26x-.--% 648.74Cr
184.03x25.71x25.13x - 581.99Cr
-58.11x9.08x10.25x-.--% 565.89Cr
-28.65x2.17x3.1x-.--% 299.52Cr
-39.18x4.41x51.5x - 238.72Cr
-8.44x4.04x17.72x - 129.33Cr
Average -12.14x 15.16x -8.68x 0% 487.03Cr
Weighted average by Cap. -17.94x 20.83x 25.51x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. CLSK Stock
  4. Valuation CleanSpark, Inc.