BITDEER TECHNOLOGIES GROUP |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.72 USD | -1.21% |
|
+0.52% | -41.48% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 63.56 | 1,097 | 687.4 | - | - |
| Enterprise Value (EV) 1 | 63.56 | 1,097 | 687.4 | 687.4 | 687.4 |
| P/E ratio | - | -19.3 x | -316 x | 70.6 x | 44.5 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 0.19 x | 2.98 x | 1.63 x | 1.08 x | 1.16 x |
| EV / Revenue | 0.19 x | 2.98 x | 1.63 x | 1.08 x | 1.16 x |
| EV / EBITDA | - | 10.9 x | 5.94 x | 4.63 x | 3.39 x |
| EV / FCF | - | - | -30.6 x | -3.16 x | -70.5 x |
| FCF Yield | - | - | -3.27% | -31.7% | -1.42% |
| Price to Book | - | - | - | - | - |
| Nbr of stocks (in thousands) | 6,100 | 111,250 | 118,715 | - | - |
| Reference price 2 | 10.42 | 9.860 | 5.790 | 5.790 | 5.790 |
| Announcement Date | 4/28/23 | 3/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 333.3 | 368.6 | 421.3 | 638 | 591.9 |
| EBITDA 1 | - | 100.3 | 115.8 | 148.5 | 202.5 |
| EBIT 1 | - | -52.25 | 5.75 | 12.07 | 31.77 |
| Operating Margin | - | -14.18% | 1.36% | 1.89% | 5.37% |
| Earnings before Tax (EBT) 1 | - | -50.97 | -4.174 | 25.59 | -25.67 |
| Net income 1 | -60.37 | -56.66 | -5.847 | 15.44 | 23.63 |
| Net margin | -18.11% | -15.37% | -1.39% | 2.42% | 3.99% |
| EPS 2 | - | -0.5100 | -0.0183 | 0.0820 | 0.1300 |
| Free Cash Flow 1 | - | - | -22.46 | -217.8 | -9.746 |
| FCF margin | - | - | -5.33% | -34.14% | -1.65% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 4/28/23 | 3/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 87.3 | 114.8 | 118.3 | 110.2 | 96.67 | 118.1 | 112.3 |
| EBITDA 1 | - | 27.99 | 35.14 | 40.03 | 28.44 | 26.04 | 28.71 | 23 |
| EBIT 1 | - | -4.48 | 3.74 | 16.19 | 1.933 | -2.267 | -8.267 | -15.99 |
| Operating Margin | - | -5.13% | 3.26% | 13.68% | 1.75% | -2.34% | -7% | -14.24% |
| Earnings before Tax (EBT) 1 | - | - | - | 8.826 | -4.636 | -7.679 | -0.229 | -23.42 |
| Net income 1 | -40.36 | - | -5.031 | 10.91 | -3.259 | -8.176 | -5.49 | -14.61 |
| Net margin | - | - | -4.38% | 9.22% | -2.96% | -8.46% | -4.65% | -13.01% |
| EPS 2 | -0.3600 | - | -0.0400 | 0.0967 | -0.0200 | -0.0517 | -0.0417 | -0.0667 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 8/11/23 | 11/14/23 | 3/28/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -22.5 | -218 | -9.75 |
| ROE (net income / shareholders' equity) | - | - | -1.5% | 8.6% | - |
| ROA (Net income/ Total Assets) | - | - | -0.8% | 4.9% | - |
| Assets 1 | - | - | 730.9 | 315 | - |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 290 | 433 | 179 |
| Capex / Sales | - | - | 68.84% | 67.84% | 30.27% |
| Announcement Date | 4/28/23 | 3/28/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
5.79
USD
Average target price
13.31
USD
Spread / Average Target
+129.92%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -41.48% | 687M | |
| -21.37% | 5.36B | |
| +58.75% | 3.74B | |
| -6.25% | 3.44B | |
| -35.60% | 2.97B | |
| -6.66% | 1.22B | |
| -39.17% | 729M | |
| +0.03% | 713M | |
| -70.76% | 513M | |
| -50.00% | 410M |
- Stock Market
- Equities
- BTDR Stock
- Financials Bitdeer Technologies Group