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 2,441 - -
Change - -64.59% 288.32% 306.54% 72.39% -40.1% - -
Enterprise Value (EV) 1 423 149.8 569.1 2,248 4,850 3,572 3,721 4,778
Change - -64.59% 279.99% 295.07% 115.73% -26.35% 4.15% 28.41%
P/E ratio -15.5x -2.36x -2.95x -13.5x 12.9x -4.34x -12.6x -5.03x
PBR - - - 1.44x 1.9x 6.97x 34.7x -6.67x
PEG - -0x 0.66x 0.3x -0x 0x 0.2x -0x
Capitalization / Revenue 8.56x 1.14x 3.45x 6.24x 5.32x 3.59x 3.13x 1.73x
EV / Revenue 8.56x 1.14x 3.38x 5.93x 6.33x 5.26x 4.77x 3.38x
EV / EBITDA -123x 4.61x 22.7x 9.15x 5.89x -395x 10.8x -
EV / EBIT -18.5x -3.96x -4.34x -15.1x 15.2x -6.84x -22.7x -
EV / FCF - - -6.2x -7.5x -8.01x 32.8x 465x -
FCF Yield - - -16.1% -13.3% -12.5% 3.05% 0.22% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.7469 -1.35 -1.29 -0.69 1.12 -2.199 -0.7571 -1.898
Distribution rate - - - - - - - -
Net sales 1 49.44 131.5 168.4 379 766.3 679.2 779.3 1,415
EBITDA 1 -3.447 32.48 25.03 245.8 823.4 -9.034 345.1 -
EBIT 1 -22.85 -37.86 -131 -149 318.9 -522.3 -163.9 -
Net income 1 -21.99 -57.66 -136.6 -149.2 353.3 -622 -224.2 -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 9.545 9.545 9.545
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.($)
-4.46x5.36x-402.93x-.--% 250.89Cr
-77.08x - - - 797.38Cr
-18.52x23.84x47.32x - 645.43Cr
-14.24x35.82x164.79x-.--% 571.62Cr
-48.23x - - - 566.86Cr
-9.78x9.37x37.23x-.--% 561.49Cr
-3.22x3.64x6.23x-.--% 325.1Cr
-30.51x - - - 189.23Cr
-9.19x - - - 134.29Cr
Average -23.91x 15.61x -29.47x 0% 449.14Cr
Weighted average by Cap. -30.57x 18.54x 19.78x 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.
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW