Using the industry peer median EV/Revenue multiple (trailing + forward), Riot Platforms, Inc. (RIOT) has a fair value of $13.83 based on 7 comparable companies in the Financial - Capital Markets industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Riot Platforms, Inc.RIOT | 8,215 | 12.8x | 12.6x |
| TeraWulf Inc. | 9,543 | 68.1x | 30.3x |
| Old National Bancorp | 9,389 | 4.0x | 7.9x |
| Cullen/Frost Bankers, Inc. | 8,719 | 1.6x | 2.2x |
| Cipher Mining Inc. | 8,406 | 47.1x | 42.3x |
| StepStone Group Inc. | 6,772 | 5.8x | 7.6x |
| UWM Holdings Corporation | 5,124 | 6.0x | 8.8x |
| Marathon Digital Holdings, Inc. | 4,920 | 8.8x | 8.4x |
| Industry Median | 6.0x | 8.4x | |
| (*) Revenue | 647 | 655 | |
| = Enterprise Value | 3,904 | 5,615 | |
| (-) Net Debt | 46 | 46 | |
| Equity Value | 3,858 | 5,569 | |
| (/) Outstanding shares | 341 | 341 | |
| Fair Price | $11 | $16 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.