image
Financial Services - Financial - Capital Markets - NASDAQ - US
$ 3.12
4.35 %
$ 1.2 B
Market Cap
-14.86
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one WULF stock under the worst case scenario is HIDDEN Compared to the current market price of 3.12 USD, TeraWulf Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one WULF stock under the base case scenario is HIDDEN Compared to the current market price of 3.12 USD, TeraWulf Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one WULF stock under the best case scenario is HIDDEN Compared to the current market price of 3.12 USD, TeraWulf Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart WULF

image
$9.0$9.0$8.0$8.0$7.0$7.0$6.0$6.0$5.0$5.0$4.0$4.0$3.0$3.0$2.0$2.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
140 M REVENUE
102.30%
-76.2 M OPERATING INCOME
-159.05%
-72.4 M NET INCOME
1.37%
-24.4 M OPERATING CASH FLOW
-572.88%
-91.2 M INVESTING CASH FLOW
-16.85%
335 M FINANCING CASH FLOW
179.65%
35 M REVENUE
29.29%
-51.4 M OPERATING INCOME
-126.21%
-29.2 M NET INCOME
29.90%
-42.7 M OPERATING CASH FLOW
-230.84%
-8.76 M INVESTING CASH FLOW
89.36%
302 M FINANCING CASH FLOW
528.25%
Balance Sheet TeraWulf Inc.
image
Current Assets 281 M
Cash & Short-Term Investments 274 M
Receivables 3.8 M
Other Current Assets 3.57 M
Non-Current Assets 506 M
Long-Term Investments 0
PP&E 505 M
Other Non-Current Assets 1.03 M
34.80 %64.13 %Total Assets$787.5m
Current Liabilities 51.8 M
Accounts Payable 24.4 M
Short-Term Debt 0
Other Current Liabilities 27.5 M
Non-Current Liabilities 491 M
Long-Term Debt 488 M
Other Non-Current Liabilities 3.72 M
4.49 %5.06 %89.77 %Total Liabilities$543.1m
EFFICIENCY
Earnings Waterfall TeraWulf Inc.
image
Revenue 140 M
Cost Of Revenue 62.6 M
Gross Profit 77.4 M
Operating Expenses 154 M
Operating Income -76.2 M
Other Expenses -3.8 M
Net Income -72.4 M
150m150m100m100m50m50m00(50m)(50m)(100m)(100m)140m(63m)77m(154m)(76m)4m(72m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
55.30% GROSS MARGIN
55.30%
-54.42% OPERATING MARGIN
-54.42%
-51.71% NET MARGIN
-51.71%
-29.63% ROE
-29.63%
-9.20% ROA
-9.20%
-10.36% ROIC
-10.36%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis TeraWulf Inc.
image
50m50m00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)(250m)(250m)(300m)(300m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -72.4 M
Depreciation & Amortization 61.2 M
Capital Expenditures 0
Stock-Based Compensation 30.9 M
Change in Working Capital 0
Others -52.2 M
Free Cash Flow -292 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets TeraWulf Inc.
image
Wall Street analysts predict an average 1-year price target for WULF of $7.68 , with forecasts ranging from a low of $5 to a high of $11 .
WULF Lowest Price Target Wall Street Target
5 USD 60.26%
WULF Average Price Target Wall Street Target
7.68 USD 146.21%
WULF Highest Price Target Wall Street Target
11 USD 252.56%
Price
Max Price Target
Min Price Target
Average Price Target
11111010998877665544332211Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
5 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
6655443322110055.0020212021
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership TeraWulf Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
227 K USD 1
Bought
0 USD 0
0-3 MONTHS
20 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
TeraWulf Inc. (WULF) Expected to Beat Earnings Estimates: What to Know Ahead of Q1 Release TeraWulf (WULF) possesses the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 2 weeks ago
Bitcoin Is Booming, But Miners Like Riot, Iren, Hut 8, TeraWulf Are Flatlining Bitcoin BTC/USD had a blowout April, rising 15% and closing near $94,300. But for a third straight month, miners with high-performance computing (HPC) ambitions — Iren Ltd IREN, Riot Platforms Inc RIOT, TeraWulf Inc WULF and Hut 8 Corp HUT — seriously lagged. benzinga.com - 2 weeks ago
TeraWulf Schedules Conference Call for First Quarter 2025 Financial Results EASTON, Md., April 28, 2025 (GLOBE NEWSWIRE) -- TeraWulf Inc. (Nasdaq: WULF) (“TeraWulf” or the “Company”), a leading owner and operator of vertically integrated, next-generation digital infrastructure powered by predominantly zero-carbon energy, today announced that it will hold its earnings conference call and webcast for the first quarter ended March 31, 2025 on Friday, May 9, 2025 at 8:00 a.m. globenewswire.com - 3 weeks ago
TeraWulf Announces Participation in Upcoming Investor and Industry Conferences EASTON, Md., April 28, 2025 (GLOBE NEWSWIRE) -- TeraWulf Inc. (Nasdaq: WULF) (“TeraWulf” or the “Company”), which owns and operates vertically integrated, next-generation digital infrastructure primarily powered by zero-carbon energy, today announced that various members of senior management will be participating in the following upcoming conferences and events: May 13-15, 2025: JP Morgan Global TMT Conference, Boston, MA May 19-20, 2025: AIM Summit, London May 21-22, 2025: B Riley 25th Annual Investor Conference, Marina del Ray, CA May 27-29, 2025: Bitcoin 2025, Las Vegas, NV June 3-5, 2025: Datacloud Global Congress 2025, Cannes FRA June 10-11, 2025: Rosenblatt Annual Age of AI Summit, Virtual June 24-26, 2025: Roth 15th Annual London Conference, London June 25, 2025: Northland Growth Conference, Virtual About TeraWulf TeraWulf develops, owns, and operates environmentally sustainable, next-generation data center infrastructure in the United States, specifically designed for bitcoin mining and hosting HPC workloads. globenewswire.com - 3 weeks ago
Why Bitcoin Miners Soared This Week Bitcoin (BTC 1.83%) has been on fire this week, rising 12% over the past seven days as of 2 p.m. ET on Friday. fool.com - 3 weeks ago
Bitcoin Jumps 5%, and Crypto Mining Stocks Soared Today The price of Bitcoin (BTC 5.38%) recovered on Tuesday as investors swung back to a risk-on trade. Markets have feared growing trade tensions between the U.S. and China, and that pushed stocks lower on Monday. fool.com - 4 weeks ago
TeraWulf Price Forecast Cut As Analyst Cites Tough Bitcoin Economics, Doubts Over AI Growth Plans Rosenblatt Securities analyst Chris Brendler maintained TeraWulf WULF with a Buy and lowered the price target from $10 to $4 on Wednesday. benzinga.com - 1 month ago
4 Best Stocks To Buy Under $5 If you're one of the over 4 Million Americans set to retire this year, you may want to pay attention. 247wallst.com - 2 months ago
TeraWulf Stock Tanks: Death Cross Spells Trouble For Bitcoin Miner TeraWulf Inc. WULF hit a technical roadblock, forming a Death Cross — a classic bearish signal that suggests trouble ahead. benzinga.com - 2 months ago
Will TeraWulf's HPC Bet Keep The Juice Flowing? I believe the lack of clarity on Core42's power extension before March 31, 2025 creates significant downside risk, despite management's confidence in finding other customers. While HPC hosting could offer high EBITDA margins, I'm skeptical about near term improvements due to the lack of FY 2025 financial guidance. Furthermore, management's goal of adding 100-150MW of HPC hosting annually lacks concrete expansion plans beyond the Cayuga site integration, making me question their ability to scale as projected. seekingalpha.com - 2 months ago
TeraWulf Announces Participation in Upcoming Conferences and Events EASTON, Md., March 04, 2025 (GLOBE NEWSWIRE) -- TeraWulf Inc. (Nasdaq: WULF) (“TeraWulf” or the “Company”), which owns and operates vertically integrated, next-generation digital infrastructure primarily powered by zero-carbon energy, today announced that various members of senior management will be participating in the following upcoming conferences and events: globenewswire.com - 2 months ago
Upgrading TeraWulf To Strong Buy After Earnings TeraWulf's stock surged after Q4 earnings, bouncing off key support levels, indicating strong bullish sentiment despite a prior downtrend. The company's HPC expansion, including a $1 billion Core42 agreement, suggests significant future revenue growth and transformation beyond Bitcoin mining. TeraWulf's fully financed expansion and projected profitability make it an attractive investment, despite dilution and high short interest risks. seekingalpha.com - 2 months ago
8. Profile Summary

TeraWulf Inc. WULF

image
COUNTRY US
INDUSTRY Financial - Capital Markets
MARKET CAP $ 1.2 B
Dividend Yield 0.00%
Description TeraWulf Inc., together with its subsidiaries, operates as a digital asset technology company in the United States. It develops, owns, and operates bitcoin mining facility sites. The company operates two bitcoin mining facility sites located in New York and Pennsylvania. TeraWulf Inc. is based in Easton, Maryland.
Contact 9 Federal Street, Easton, MD, 21601 https://www.terawulf.com
IPO Date April 5, 1994
Employees 12
Officers Mr. Patrick A. Fleury Chief Financial Officer Mr. Sean Farrell Chief Operating Officer Mr. Kenneth J. Deane Chief Accounting Officer & Treasurer Mr. John Paul Larkin II Senior Vice President & Director of Investor Relations Mr. Paul B. Prager Co-Founder, Chairman & Chief Executive Officer Ms. Kerri M. Langlais Chief Strategy Officer & Executive Director Mr. Nazar M. Khan Co-Founder, Chief Technology Officer & Executive Director Ms. Stephanie C. Fleischmann General Counsel, Chief Legal Officer & Corporate Secretary Mr. Jason Assad Director of Corporate Communications Mr. Claude P. Piguet Executive Vice President of IKONICS