BITDEER TECHNOLOGIES GROUP |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.3 USD | -0.27% |
|
+19.09% | -25.96% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 63.56 | 1,097 | 1,002 | - | - |
| Enterprise Value (EV) 1 | 63.56 | 1,097 | 1,002 | 1,002 | 1,002 |
| P/E ratio | - | -19.3 x | 1,094 x | 203 x | -38.4 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 0.19 x | 2.98 x | 2.25 x | 1.72 x | 1.56 x |
| EV / Revenue | 0.19 x | 2.98 x | 2.25 x | 1.72 x | 1.56 x |
| EV / EBITDA | - | 10.9 x | 9.28 x | 6.37 x | 6.54 x |
| EV / FCF | - | - | -44.6 x | -4.6 x | -103 x |
| FCF Yield | - | - | -2.24% | -21.7% | -0.97% |
| Price to Book | - | - | - | - | - |
| Nbr of stocks (in thousands) | 6,100 | 111,250 | 137,303 | - | - |
| Reference price 2 | 10.42 | 9.860 | 7.300 | 7.300 | 7.300 |
| 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 | 445.5 | 582.2 | 642.5 |
| EBITDA 1 | - | 100.3 | 108 | 157.3 | 153.2 |
| EBIT 1 | - | -52.25 | 0.383 | -14.81 | -10.64 |
| Operating Margin | - | -14.18% | 0.09% | -2.54% | -1.66% |
| Earnings before Tax (EBT) 1 | - | -50.97 | 0.7822 | -13.95 | -14.73 |
| Net income 1 | -60.37 | -56.66 | -2.235 | -17.04 | -19.14 |
| Net margin | -18.11% | -15.37% | -0.5% | -2.93% | -2.98% |
| EPS 2 | - | -0.5100 | 0.006670 | 0.0360 | -0.1900 |
| Free Cash Flow 1 | - | - | -22.46 | -217.8 | -9.746 |
| FCF margin | - | - | -5.04% | -37.41% | -1.52% |
| 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 | 119.5 | 109.8 | 102.6 | 111.2 | 116.9 |
| EBITDA 1 | - | 27.99 | 35.14 | 26.03 | 29.12 | 27.13 | 25.25 | 22.83 |
| EBIT 1 | - | -4.48 | 3.74 | 0.501 | 2.708 | 0.9214 | -2.51 | -15.77 |
| Operating Margin | - | -5.13% | 3.26% | 0.42% | 2.47% | 0.9% | -2.26% | -13.49% |
| Earnings before Tax (EBT) 1 | - | - | - | 0.652 | 5.174 | 3.159 | -1.511 | -14.13 |
| Net income 1 | -40.36 | - | -5.031 | 0.606 | 4.035 | 1.768 | -2.934 | -14.39 |
| Net margin | - | - | -4.38% | 0.51% | 3.68% | 1.72% | -2.64% | -12.3% |
| EPS 2 | -0.3600 | - | -0.0400 | 0.0100 | 0.0280 | 0.008000 | -0.0140 | -0.0600 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 8/11/23 | 11/14/23 | 3/28/24 | 5/14/24 | - | - | - | - |
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 | - | - | 279.4 | -347.7 | - |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 290 | 433 | 179 |
| Capex / Sales | - | - | 65.09% | 74.34% | 27.89% |
| 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
7.3
USD
Average target price
13.31
USD
Spread / Average Target
+82.36%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -25.96% | 1B | |
| -17.97% | 5.26B | |
| +41.25% | 3.55B | |
| -19.64% | 2.96B | |
| -37.23% | 2.81B | |
| -2.42% | 1.25B | |
| +28.75% | 1.03B | |
| -14.29% | 956M | |
| -27.44% | 875M | |
| -65.90% | 606M |
- Stock Market
- Equities
- BTDR Stock
- Financials Bitdeer Technologies Group
