BITDEER TECHNOLOGIES GROUP |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.9 USD | -0.17% |
|
+4.24% | -40.16% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 63.56 | 1,097 | 700.4 | - | - |
| Enterprise Value (EV) 1 | 63.56 | 1,097 | 700.4 | 700.4 | 700.4 |
| P/E ratio | - | -19.3 x | 268 x | 328 x | -169 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 0.19 x | 2.98 x | 1.63 x | 1.23 x | 1.2 x |
| EV / Revenue | 0.19 x | 2.98 x | 1.63 x | 1.23 x | 1.2 x |
| EV / EBITDA | - | 10.9 x | 6.65 x | 4.47 x | 3.89 x |
| EV / FCF | - | - | -31.2 x | -3.22 x | -71.9 x |
| FCF Yield | - | - | -3.21% | -31.1% | -1.39% |
| Price to Book | - | - | - | - | - |
| Nbr of stocks (in thousands) | 6,100 | 111,250 | 118,715 | - | - |
| Reference price 2 | 10.42 | 9.860 | 5.900 | 5.900 | 5.900 |
| 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 | 428.9 | 570.1 | 585.6 |
| EBITDA 1 | - | 100.3 | 105.3 | 156.5 | 180.2 |
| EBIT 1 | - | -52.25 | 1.842 | -0.3667 | 6.122 |
| Operating Margin | - | -14.18% | 0.43% | -0.06% | 1.05% |
| Earnings before Tax (EBT) 1 | - | -50.97 | 1.452 | -18.52 | 0.415 |
| Net income 1 | -60.37 | -56.66 | -1.57 | -21.21 | -2.12 |
| Net margin | -18.11% | -15.37% | -0.37% | -3.72% | -0.36% |
| EPS 2 | - | -0.5100 | 0.0220 | 0.0180 | -0.0350 |
| Free Cash Flow 1 | - | - | -22.46 | -217.8 | -9.746 |
| FCF margin | - | - | -5.24% | -38.2% | -1.66% |
| 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 | 106.5 | 100.8 | 106.8 | 111.8 |
| EBITDA 1 | - | 27.99 | 35.14 | 26.03 | 30.04 | 29.02 | 26.41 | 19.43 |
| EBIT 1 | - | -4.48 | 3.74 | 0.501 | 4.627 | 4.585 | -0.2093 | -23.54 |
| Operating Margin | - | -5.13% | 3.26% | 0.42% | 4.35% | 4.55% | -0.2% | -21.05% |
| Earnings before Tax (EBT) 1 | - | - | - | 0.652 | 4.894 | 4.952 | 0.324 | -22.21 |
| Net income 1 | -40.36 | - | -5.031 | 0.606 | 3.992 | 3.257 | -1.4 | -22.56 |
| Net margin | - | - | -4.38% | 0.51% | 3.75% | 3.23% | -1.31% | -20.17% |
| EPS 2 | -0.3600 | - | -0.0400 | 0.0100 | 0.0300 | 0.0200 | - | -0.1033 |
| 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 | - | - | 196.2 | -432.9 | - |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 290 | 433 | 179 |
| Capex / Sales | - | - | 67.61% | 75.92% | 30.59% |
| 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
5.9
USD
Average target price
13.31
USD
Spread / Average Target
+125.64%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -40.16% | 700M | |
| -9.58% | 5.8B | |
| +67.18% | 4.2B | |
| -30.25% | 3.12B | |
| -25.00% | 2.96B | |
| 0.00% | 1.28B | |
| -26.16% | 881M | |
| -27.79% | 764M | |
| -10.00% | 720M | |
| -67.83% | 572M |
- Stock Market
- Equities
- BTDR Stock
- Financials Bitdeer Technologies Group
