Discounted Cash Flow
Riot Platforms, 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 | $9.4k | $-4.3m | $-5.6m | -45378.5% | $-1.05 |
| 2017 | $96.7k (927.0%) | $-19.8m (-364.5%) | $-4.4m (20.1%) | -20523.6% (54.8%) | $-3.30 (-214.3%) |
| 2018 | $7.8m (8013.2%) | $-58.0m (-192.3%) | $-39.2m (-783.9%) | -739.4% (96.4%) | $-4.33 (-31.2%) |
| 2019 | $6.8m (-12.9%) | $-20.0m (65.5%) | $-21.8m (44.4%) | -293.1% (60.4%) | $-1.02 (76.4%) |
| 2020 | $12.1m (76.7%) | $-12.7m (36.8%) | $-19.3m (11.6%) | -104.9% (64.2%) | $-0.34 (66.7%) |
| 2021 | $213.2m (1665.1%) | $-7.9m (37.5%) | $-7.9m (58.9%) | -3.7% (96.5%) | $-0.08 (76.5%) |
| 2022 | $259.2m (21.5%) | $-509.6m (-6328.9%) | $-147.9m (-1765.8%) | -196.6% (-5189.6%) | $-3.65 (-4462.5%) |
| 2023 | $280.7m (8.3%) | $-49.5m (90.3%) | $-160.6m (-8.6%) | -17.6% (91.0%) | $-0.28 (92.3%) |
| 2024 | $376.7m (34.2%) | $109.4m (321.1%) | $-495.4m (-208.4%) | 29.0% (264.8%) | $0.40 (242.9%) |
| 2025 | $647.4m (71.9%) | $-663.2m (-706.2%) | $-774.3m (-56.3%) | -102.4% (-452.7%) | $-1.95 (-587.5%) |
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.