logo
RIOT logo

RIOT
Riot Platforms

Leveraging Corsicana And Rockdale Facilities Will Open AI/HPC Opportunities

AN
Consensus Narrative from 15 Analysts
Published
November 10 2024
Updated
March 19 2025
Share
WarrenAI's Fair Value
US$17.60
55.9% undervalued intrinsic discount
19 Mar
US$7.76
Loading
1Y
-35.2%
7D
6.2%

Author's Valuation

US$17.6

55.9% undervalued intrinsic discount

Analyst Price Target Fair Value

Key Takeaways

  • Strategic focus on AI/HPC and increased Bitcoin mining capacity may enhance revenue predictability and improve net margins.
  • Acquisition and financial maneuvers aim to boost Bitcoin holdings and engineering segment revenues, enhancing asset value and operational efficiency.
  • Riot Platforms faces financial challenges from Bitcoin market volatility, high capital expenditure, growing competition, and potential liquidity constraints affecting revenue and cash flow stability.

Catalysts

About Riot Platforms
    A Bitcoin mining company in the United States.
What are the underlying business or industry changes driving this perspective?
  • Riot Platforms is focusing on increasing its Bitcoin mining hash rate by approximately 22% in 2025, which could lead to higher revenues from Bitcoin mining operations as the company expands its mining capacity.
  • There's a strategic shift towards AI/HPC opportunities, capitalizing on large-scale power assets like the Corsicana and Rockdale facilities. This pivot could drive long-term predictable revenue streams from AI/HPC contracts, potentially enhancing net margins due to more stable cash flows.
  • Riot's decision to stop selling mined Bitcoin and focus on Bitcoin yield, alongside strategic Bitcoin purchases, enhances its Bitcoin holdings. As Bitcoin prices increase, this strategy could lead to significant asset value appreciation, positively impacting earnings.
  • The acquisition of E4A Solutions is expected to boost the engineering segment's revenues by integrating higher-margin services. This acquisition is poised to add recurring revenues, which could improve overall net margins through greater operational efficiencies.
  • Riot's convertible senior notes offering has improved its cost of capital and expanded its investor base. By using these proceeds to acquire Bitcoin, the company is enhancing its Bitcoin yield per share, potentially driving up earnings as Bitcoin appreciates in value.

Riot Platforms Earnings and Revenue Growth

Riot Platforms Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Riot Platforms's revenue will grow by 39.3% annually over the next 3 years.
  • Analysts assume that profit margins will shrink from 29.0% today to 5.3% in 3 years time.
  • Analysts expect earnings to reach $53.9 million (and earnings per share of $-0.21) by about March 2028, down from $109.4 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $550.9 million in earnings, and the most bearish expecting $-393.8 million.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 176.1x on those 2028 earnings, up from 23.7x today. This future PE is greater than the current PE for the US Software industry at 28.2x.
  • Analysts expect the number of shares outstanding to grow by 7.0% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 7.95%, as per the Simply Wall St company report.

Riot Platforms Future Earnings Per Share Growth

Riot Platforms Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The Bitcoin yield strategy involves retaining mined Bitcoin, which could expose Riot Platforms to significant fluctuations in Bitcoin's market value, potentially impacting net income and earnings.
  • Riot's focus on increasing hash rate necessitates substantial capital expenditures, which could strain cash flow and affect profit margins if Bitcoin prices do not remain favorable.
  • Increased competition from hyperscalers and AI demands may challenge Riot's operational focus and investment allocation, possibly affecting future revenue streams if not balanced effectively.
  • The cessation of Bitcoin sales and the decision to accumulate Bitcoin reserves could lead to liquidity constraints, influencing Riot's ability to fund new projects or manage operational costs.
  • The conversion of mining power assets for AI/HPC usage involves exposure to new industry dynamics and reliance on successful negotiations with hyperscalers, presenting risks to consistent revenue generation and profit margins.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $17.6 for Riot Platforms based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $23.0, and the most bearish reporting a price target of just $13.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $1.0 billion, earnings will come to $53.9 million, and it would be trading on a PE ratio of 176.1x, assuming you use a discount rate of 8.0%.
  • Given the current share price of $7.4, the analyst price target of $17.6 is 58.0% higher. Despite analysts expecting the underlying buisness to decline, they seem to believe it's more valuable than what the market thinks.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives