FMP
Bit Digital, Inc.
BTBT
NASDAQ
Bit Digital, Inc., together with its subsidiaries, engages in the bitcoin mining business. It is also involved in the treasury management activities. The company was formerly known as Golden Bull Limited and changed its name to Bit Digital, Inc. in September 2020. Bit Digital, Inc. was incorporated in 2017 and is headquartered in New York, New York.
2.11 USD
0.04 (1.9%)
Operating Data
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
21.07M
96.08M
32.3M
44.92M
163.76M
234.46M
335.68M
480.6M
688.09M
985.15M
Revenue %
-
356.1
-66.39
39.07
264.59
43.17
43.17
43.17
43.17
Ebitda
4.45M
26.18M
-8.96M
-12.31M
59.87M
13.96M
19.98M
28.61M
40.96M
58.64M
Ebitda %
21.1
27.25
-27.75
-27.4
36.56
5.95
5.95
5.95
5.95
Ebit
1.12M
13.07M
-36.79M
-26.74M
24.76M
-58.84M
-84.24M
-120.61M
-172.68M
-247.23M
Ebit %
5.32
13.6
-113.92
-59.52
15.12
-25.1
-25.1
-25.1
-25.1
Depreciation
3.32M
13.11M
27.83M
14.43M
35.11M
79.32M
113.57M
162.6M
232.79M
333.3M
Depreciation %
15.78
13.65
86.17
32.12
21.44
33.83
33.83
33.83
33.83
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
6.7M
42.4M
33.32M
64.75M
98.16M
157.5M
225.49M
322.84M
462.22M
661.77M
Total Cash %
31.8
44.13
103.16
144.16
59.94
67.17
67.17
67.17
67.17
Receivables
-
-
736.45k
13.86M
27.1M
23.29M
33.35M
47.75M
68.36M
97.88M
Receivables %
-
-
2.28
30.85
16.55
9.94
9.94
9.94
9.94
Inventories
1.91M
-
2.43M
1.04M
-
8.87M
12.69M
18.17M
26.02M
37.25M
Inventories %
9.07
-
7.52
2.32
-
3.78
3.78
3.78
3.78
Payable
1.37M
2.61M
3.63M
2.32M
3.42M
12.98M
18.58M
26.6M
38.09M
54.53M
Payable %
6.48
2.72
11.24
5.16
2.09
5.54
5.54
5.54
5.54
Cap Ex
-4.51M
-46.84M
-19.33M
-66.66M
-94M
-134.77M
-192.95M
-276.26M
-395.52M
-566.28M
Cap Ex %
-21.39
-48.75
-59.86
-148.41
-57.4
-57.48
-57.48
-57.48
-57.48
Weighted Average Cost Of Capital
Price
2.11
Beta
Diluted Shares Outstanding
141.51M
Costof Debt
3.92
Tax Rate
After Tax Cost Of Debt
3.44
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
13.81M
Total Equity
298.58M
Total Capital
312.39M
Debt Weighting
4.42
Equity Weighting
95.58
Wacc
31.26
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
21.07M
96.08M
32.3M
44.92M
163.76M
234.46M
335.68M
480.6M
688.09M
985.15M
Ebitda
4.45M
26.18M
-8.96M
-12.31M
59.87M
13.96M
19.98M
28.61M
40.96M
58.64M
Ebit
1.12M
13.07M
-36.79M
-26.74M
24.76M
-58.84M
-84.24M
-120.61M
-172.68M
-247.23M
Tax Rate
12.32
12.32
12.32
12.32
12.32
12.32
12.32
12.32
12.32
12.32
Ebiat
-643.38k
7.29M
-36.59M
-27.28M
21.71M
-40.35M
-57.77M
-82.71M
-118.42M
-169.55M
Depreciation
3.32M
13.11M
27.83M
14.43M
35.11M
79.32M
113.57M
162.6M
232.79M
333.3M
Receivables
-
-
736.45k
13.86M
27.1M
23.29M
33.35M
47.75M
68.36M
97.88M
Inventories
1.91M
-
2.43M
1.04M
-
8.87M
12.69M
18.17M
26.02M
37.25M
Payable
1.37M
2.61M
3.63M
2.32M
3.42M
12.98M
18.58M
26.6M
38.09M
54.53M
Cap Ex
-4.51M
-46.84M
-19.33M
-66.66M
-94M
-134.77M
-192.95M
-276.26M
-395.52M
-566.28M
Ufcf
-2.37M
-23.28M
-30.24M
-92.56M
-48.28M
-91.3M
-145.44M
-208.23M
-298.12M
-426.83M
Wacc
31.26
31.26
31.26
31.26
31.26
Pv Ufcf
-69.55M
-84.41M
-92.07M
-100.43M
-109.54M
Sum Pv Ufcf
-456.03M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
31.26
Free Cash Flow T1
-435.36M
Terminal Value
-1.49B
Present Terminal Value
-381.9M
Intrinsic Value
Enterprise Value
-837.93M
Net Debt
-81.4M
Equity Value
-756.54M
Diluted Shares Outstanding
141.51M
Equity Value Per Share
-5.35
Projected DCF
-5.35 1.394%
