Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
TeraWulf
WULF
TeraWulf
Google Backstop And Fluidstack Reliance Will Heighten Operational Risk
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 11 Analysts
Published
22 Aug 25
Updated
22 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$7.59
20.8% overvalued
intrinsic discount
22 Aug
US$9.16
Loading
1Y
85.8%
7D
2.1%
Author's Valuation
US$7.6
20.8% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$7.6
20.8% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-137m
687m
2021
2022
2023
2024
2025
2026
2027
2028
Revenue US$687.0m
Earnings US$88.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
48.49%
Software revenue growth rate
1.48%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.82%
Calculation
US$88.92m
Earnings '28
x
45.05x
PE Ratio '28
=
US$4.01b
Market Cap '28
US$4.01b
Market Cap '28
/
410.55m
No. shares '28
=
US$9.76
Share Price '28
US$9.76
Share Price '28
Discounted to 2025 @ 8.80% p.a.
=
US$7.58
Fair Value '25