Discounted Cash Flow
Bit Digital, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $3.7m | $160.9k | $-1.2m | 4.3% | — |
| 2017 | $7.0m (87.6%) | $-942.4k (-685.7%) | $-2.0m (-63.0%) | -13.6% (-412.1%) | $-0.14 |
| 2018 | $7.9m (13.5%) | $-3.4m (-263.6%) | $-5.8m (-196.4%) | -43.4% (-220.4%) | $1.04 (842.9%) |
| 2019 | $4.6m (-42.0%) | $-9.5m (-176.4%) | $-87.8m (-1413.3%) | -207.1% (-377.0%) | $-0.62 (-159.6%) |
| 2020 | $21.1m (360.7%) | $-412.8m (-4258.7%) | $-7.9m (91.0%) | -1959.6% (-846.1%) | $-0.06 (90.3%) |
| 2021 | $96.1m (356.1%) | $4.9m (101.2%) | $-29.7m (-275.1%) | 5.1% (100.3%) | $0.09 (250.0%) |
| 2022 | $32.3m (-66.4%) | $-105.3m (-2264.8%) | $-27.8m (6.4%) | -326.0% (-6540.1%) | $-1.34 (-1588.9%) |
| 2023 | $44.9m (39.1%) | $-13.9m (86.8%) | $-65.6m (-135.6%) | -30.9% (90.5%) | $-0.16 (88.1%) |
| 2024 | $108.1m (140.6%) | $28.3m (303.7%) | $-107.0m (-63.2%) | 26.2% (184.7%) | $0.20 (225.0%) |
| 2025 | $113.6m (5.1%) | $-80.3m (-383.7%) | $-574.9m (-437.3%) | -70.7% (-370.0%) | $-0.31 (-255.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.