Discounted Cash Flow
Cleanspark, 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 | $82.0k | $-2.5m | $-438.2k | -3097.1% | — |
| 2017 | $448.0k (446.1%) | $-13.5m (-431.3%) | $-1.4m (-210.8%) | -3013.3% (2.7%) | — |
| 2018 | $578.6k (29.2%) | $-47.0m (-248.2%) | $300 (100.0%) | -8123.6% (-169.6%) | — |
| 2019 | $4.5m (683.4%) | $-16.6m (64.7%) | $-5.7m (-1899429.7%) | -366.5% (95.5%) | — |
| 2020 | $10.0m (121.2%) | $-15.1m (8.9%) | $85.3k (101.5%) | -151.0% (58.8%) | — |
| 2021 | $49.4m (393.0%) | $-21.8m (-44.1%) | $-12.2m (-14357.9%) | -44.1% (70.8%) | — |
| 2022 | $131.5m (166.0%) | $-57.7m (-164.3%) | $-112.9m (-828.4%) | -43.8% (0.7%) | — |
| 2023 | $168.4m (28.0%) | $-136.6m (-136.9%) | $-332.6m (-194.6%) | -81.1% (-85.0%) | — |
| 2024 | $379.0m (125.0%) | $-149.2m (-9.2%) | $-1.0b (-212.6%) | -39.4% (51.5%) | — |
| 2025 | $766.3m (102.2%) | $353.3m (336.8%) | $-1.0b (1.5%) | 46.1% (217.1%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.