IREN's 59.5% Market Discount Will Drive Future Equity Upside

Pubs

Invested

Community Contributor

Published

25 Dec 25

Views

256

25 Dec

US$66.60

Pubs's Fair Value

US$103.62

35.7% undervalued

649.2%

11.4%

649.2%

11.4%

You can edit this narrative until Dec 26 12:30 PM. Then, changes will post as Updates.

Author's Valuation

US$103.6235.7% undervalued

Pubs's Fair Value

Valuator

Company Info

Notes

Pubs'sFair Value

US$103.62

35.7% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

49.11%

Historical revenue growth rate

62.12%

Software revenue growth rate

1.56%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.63%

Calculation

US$2.31b

Earnings '30

26.34x

PE Ratio '30

US$60.94b

Market Cap '30

US$60.94b

Market Cap '30

397.58m

No. shares '30

US$153.28

Share Price '30

US$153.28 Share Price '30

Discounted to 2025 @ 8.15% p.a.

US$103.62

Fair Value '25