Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: Bitmine Immersion Technologies, Inc.

Bitmine Immersion Technologies, Inc. (BMNR)

Industry: Financial - Capital Markets Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $36.09 — $1,021.37
Selected (Average) $424.56
Upside to Live 1,262.51%
Full Range Fair Value
Range (Low - High) $94.70 — $1,202.08
Selected (Average) $549.45
Upside to Live 1,663.31%
Live Price $31.16

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
HODL.CN 317 Sol Strategies Inc 8 - - 55.99 42.46 - -
0619.HK 318 South China Financ 7 - - - - - -
0263.HK 319 GT Group Holdings 7 - - - - - -
STEELCITY.NS 320 Steel City Securit 7 10.18 8.64 7.36 6.34 8.28 7.47
DBIS.QA 321 Dlala Brokerage an 7 44.45 44.45 19.04 19.04 3.17 5.06
8098.HK 322 CL Group (Holdings 7 - - 8.32 9.49 2.98 -
8193.HK 323 Asia-Pac Financial 6 2.94 2.94 7.01 7.01 0.73 6.28
BMNR 324 Bitmine Immersion 6 3.02 0.42 2.38 0.30 0.59 0.30
U24.MI 325 UCapital24 S.p.A. 6 - - 6.24 6.24 11.29 5.59
0812.HK 326 Southwest Securiti 5 - - 23.18 23.18 4.22 9.88
0804.HK 327 Pinestone Capital 5 - - - - - -
NAGREEKCAP.BO 328 Nagreeka Capital & 5 2.06 2.06 3.66 3.66 4.67 5.04
YULE.JK 329 PT Yulie Sekuritas 5 72.47 72.47 61.04 61.04 58.08 63.82
IQ3.AX 330 iQ3Corp Ltd 5 - - - - - -
8221.HK 331 Gaoyu Finance Grou 4 - - - - - -
MDBH 332 MDB Capital Holdin 4 1.48 1.48 0.08 0.08 - -

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple2.502.507.367.013.705.59
Full Range Median Multiple6.565.797.848.254.446.28
Industry Multiple22.2622.0119.1917.8511.6814.73
Market Implied Multiple2.160.301.700.210.420.21
Company (BMNR) Multiple3.020.422.380.300.590.30
(*) Net Income / EBITDA / Revenue3492,5324423,5171,7863,540
Winsorized Enterprise ValueN/AN/A3,25224,6536,59919,784
Full Range Median Enterprise ValueN/AN/A3,46429,0157,93622,215
(-) Net Debt------
Winsorized Equity Value8716,3273,25224,6536,59919,784
Full Range Median Equity Value2,28614,6583,46429,0157,93622,215
(/) Shares Outstanding242424242424
Winsorized Fair Value$36.09$262.13$134.73$1,021.37$273.41$819.64
Full Range Median Fair Value$94.70$607.27$143.51$1,202.08$328.77$920.36
Current Price$31.16$31.16$31.16$31.16$31.16$31.16
Upside / Downside15.81%741.23%332.37%3,177.81%777.43%2,530.42%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$25.26$183.49$94.31$714.96$191.39$573.75
Buy / Don't BuyDon’t BuyBUYBUYBUYBUYBUY