FMP
Bitfarms Ltd.
BITF
NASDAQ
Bitfarms Ltd. engages in the mining of cryptocurrency coins and tokens in North America. It owns and operates server farms that primarily validates transactions on the Bitcoin Blockchain and earning cryptocurrency from block rewards and transaction fees. The company also provides electrician services to commercial and residential customers in Quebec, Canada. It also undertakes hosting of third-party mining hardware. The company was founded in 2017 and is headquartered in Toronto, Canada.
0.983 USD
-0.037 (-3.76%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
34.79M
169.2M
-8.38M
146.37M
192.88M
159.99M
132.7M
110.07M
91.3M
75.73M
Revenue %
-
386.34
-104.95
-1.85k
31.78
-17.06
-17.06
-17.06
-17.06
Operating Cash Flow
7.22M
-37.17M
36.25M
24.03M
-140.56M
-50.45M
-41.84M
-34.71M
-28.79M
-23.88M
Operating Cash Flow %
20.76
-21.97
-432.47
16.42
-72.87
-31.53
-31.53
-31.53
-31.53
Cap Ex
-4.48M
-193.26M
-194.98M
-71.31M
-339.85M
-83.71M
-69.43M
-57.59M
-47.77M
-39.62M
Cap Ex %
-12.89
-114.22
2.33k
-48.72
-176.2
-52.32
-52.32
-52.32
-52.32
Free Cash Flow
2.74M
-230.43M
-158.73M
-47.27M
-480.42M
-134.15M
-111.27M
-92.3M
-76.55M
-63.5M
Weighted Average Cost Of Capital
Price
0.98
Beta
Diluted Shares Outstanding
414.67M
Costof Debt
7.42
Tax Rate
After Tax Cost Of Debt
5.87
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
23.41M
Total Equity
407.62M
Total Capital
431.04M
Debt Weighting
5.43
Equity Weighting
94.57
Wacc
21.79
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
34.79M
169.2M
-8.38M
146.37M
192.88M
159.99M
132.7M
110.07M
91.3M
75.73M
Operating Cash Flow
7.22M
-37.17M
36.25M
24.03M
-140.56M
-50.45M
-41.84M
-34.71M
-28.79M
-23.88M
Cap Ex
-4.48M
-193.26M
-194.98M
-71.31M
-339.85M
-83.71M
-69.43M
-57.59M
-47.77M
-39.62M
Free Cash Flow
2.74M
-230.43M
-158.73M
-47.27M
-480.42M
-134.15M
-111.27M
-92.3M
-76.55M
-63.5M
Wacc
21.79
21.79
21.79
21.79
21.79
Pv Lfcf
-110.15M
-75.02M
-51.09M
-34.79M
-23.7M
Sum Pv Lfcf
-294.75M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
21.79
Free Cash Flow T1
-64.77M
Terminal Value
-327.25M
Present Terminal Value
-122.12M
Intrinsic Value
Enterprise Value
-416.87M
Net Debt
-36.13M
Equity Value
-380.74M
Diluted Shares Outstanding
414.67M
Equity Value Per Share
-0.92
Projected DCF
-0.91818 2.071%
