Back to HUT Overview
NMS · Valuation Lab
HUT
Hut 8 Corp.
Last$92.76
Market cap10.4B
EV/EBITDA-24.3x
Intrinsic value
$0.00
MoS +0.0% · Fairly Valued
Assuming 15.0% FCF margin and 10.0% Y1–5 growth.
Upside to price
EV (DCF)509.6M
Terminal share33%
Expected IV$0.00
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 33% of EV
PV of stage FCFs340.9M
PV of terminal value168.7M
Enterprise value509.6M
Net cash / (debt)-7.4B
Equity value-6.9B
Intrinsic value / share$0.00
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 349.7M | 52.5M | 45.2M | 86.2% |
| Y2 | 384.7M | 57.7M | 42.9M | 74.3% |
| Y3 | 423.2M | 63.5M | 40.7M | 64.1% |
| Y4 | 465.5M | 69.8M | 38.6M | 55.2% |
| Y5 | 512.1M | 76.8M | 36.6M | 47.6% |
| Y6 | 537.7M | 80.7M | 33.1M | 41.0% |
| Y7 | 564.6M | 84.7M | 30M | 35.4% |
| Y8 | 592.8M | 88.9M | 27.1M | 30.5% |
| Y9 | 622.4M | 93.4M | 24.6M | 26.3% |
| Y10 | 653.5M | 98M | 22.2M | 22.7% |
| Terminal | — | — | 168.7M | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.