Riot Blockchain Inc
NASDAQ:RIOT

Watchlist Manager
Riot Blockchain Inc Logo
Riot Blockchain Inc
NASDAQ:RIOT
Watchlist
Price: 12.31 USD 4.68% Market Closed
Market Cap: 4.1B USD
Have any thoughts about
Riot Blockchain Inc?
Write Note

Intrinsic Value

RIOT's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one RIOT stock under the Base Case scenario is 11.77 USD. Compared to the current market price of 12.31 USD, Riot Blockchain Inc is Overvalued by 4%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RIOT Intrinsic Value
11.77 USD
Overvaluation 4%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
Riot Blockchain Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for RIOT cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about RIOT?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Riot Blockchain Inc

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Riot Blockchain Inc

Provide an overview of the primary business activities
of Riot Blockchain Inc.

What unique competitive advantages
does Riot Blockchain Inc hold over its rivals?

What risks and challenges
does Riot Blockchain Inc face in the near future?

Summarize the latest earnings call
of Riot Blockchain Inc.

What significant events have occurred
in Riot Blockchain Inc over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Riot Blockchain Inc.

Provide P/S
for Riot Blockchain Inc.

Provide P/E
for Riot Blockchain Inc.

Provide P/OCF
for Riot Blockchain Inc.

Provide P/FCFE
for Riot Blockchain Inc.

Provide P/B
for Riot Blockchain Inc.

Provide EV/S
for Riot Blockchain Inc.

Provide EV/GP
for Riot Blockchain Inc.

Provide EV/EBITDA
for Riot Blockchain Inc.

Provide EV/EBIT
for Riot Blockchain Inc.

Provide EV/OCF
for Riot Blockchain Inc.

Provide EV/FCFF
for Riot Blockchain Inc.

Provide EV/IC
for Riot Blockchain Inc.

Show me price targets
for Riot Blockchain Inc made by professional analysts.

What are the Revenue projections
for Riot Blockchain Inc?

How accurate were the past Revenue estimates
for Riot Blockchain Inc?

What are the Net Income projections
for Riot Blockchain Inc?

How accurate were the past Net Income estimates
for Riot Blockchain Inc?

What are the EPS projections
for Riot Blockchain Inc?

How accurate were the past EPS estimates
for Riot Blockchain Inc?

What are the EBIT projections
for Riot Blockchain Inc?

How accurate were the past EBIT estimates
for Riot Blockchain Inc?

Compare the revenue forecasts
for Riot Blockchain Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Riot Blockchain Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Riot Blockchain Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Riot Blockchain Inc compared to its peers.

Compare the P/E ratios
of Riot Blockchain Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Riot Blockchain Inc with its peers.

Analyze the financial leverage
of Riot Blockchain Inc compared to its main competitors.

Show all profitability ratios
for Riot Blockchain Inc.

Provide ROE
for Riot Blockchain Inc.

Provide ROA
for Riot Blockchain Inc.

Provide ROIC
for Riot Blockchain Inc.

Provide ROCE
for Riot Blockchain Inc.

Provide Gross Margin
for Riot Blockchain Inc.

Provide Operating Margin
for Riot Blockchain Inc.

Provide Net Margin
for Riot Blockchain Inc.

Provide FCF Margin
for Riot Blockchain Inc.

Show all solvency ratios
for Riot Blockchain Inc.

Provide D/E Ratio
for Riot Blockchain Inc.

Provide D/A Ratio
for Riot Blockchain Inc.

Provide Interest Coverage Ratio
for Riot Blockchain Inc.

Provide Altman Z-Score Ratio
for Riot Blockchain Inc.

Provide Quick Ratio
for Riot Blockchain Inc.

Provide Current Ratio
for Riot Blockchain Inc.

Provide Cash Ratio
for Riot Blockchain Inc.

What is the historical Revenue growth
over the last 5 years for Riot Blockchain Inc?

What is the historical Net Income growth
over the last 5 years for Riot Blockchain Inc?

What is the current Free Cash Flow
of Riot Blockchain Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Riot Blockchain Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Riot Blockchain Inc

Current Assets 716.9m
Cash & Short-Term Investments 545.8m
Receivables 15.3m
Other Current Assets 155.7m
Non-Current Assets 2.2B
Long-Term Investments 672.9m
PP&E 1.2B
Intangibles 108.1m
Other Non-Current Assets 227.6m
Current Liabilities 126.2m
Accounts Payable 12.5m
Accrued Liabilities 49.6m
Other Current Liabilities 64.1m
Non-Current Liabilities 47m
Long-Term Debt 5.6m
Other Non-Current Liabilities 41.4m
Efficiency

Earnings Waterfall
Riot Blockchain Inc

Revenue
312.9m USD
Cost of Revenue
-237.2m USD
Gross Profit
75.8m USD
Operating Expenses
-417.1m USD
Operating Income
-341.3m USD
Other Expenses
393.5m USD
Net Income
52.2m USD

Free Cash Flow Analysis
Riot Blockchain Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3 2024, Riot Platforms demonstrated significant progress, expanding its hash rate by 27% to 28 EH/s, positioning itself to reach 35 EH/s by year-end. Despite challenges from Bitcoin halving and network difficulty, the company mined 1,104 Bitcoin, nearly matching last year's production. Revenue soared 65% to $84.8 million, driven by rising Bitcoin prices. During the quarter, Riot maintained a cost of $35,376 per Bitcoin while improving operational efficiency. Looking ahead, they anticipate achieving over 95% utilization and have lowered 2025 hash rate forecasts to 46.7 EH/s due to longer lead times. Capital expenditures are projected at $663 million through 2025.

What is Earnings Call?
Fundamental Scores

RIOT Profitability Score
Profitability Due Diligence

Riot Blockchain Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Exceptional Revenue Growth Forecast
Positive Gross Profit
Positive 1-Year Revenue Growth
31/100
Profitability
Score

Riot Blockchain Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

RIOT Solvency Score
Solvency Due Diligence

Riot Blockchain Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
75/100
Solvency
Score

Riot Blockchain Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RIOT Price Targets Summary
Riot Blockchain Inc

Wall Street analysts forecast RIOT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RIOT is 17 USD with a low forecast of 8.3 USD and a high forecast of 25.2 USD.

Lowest
Price Target
8.3 USD
33% Downside
Average
Price Target
17 USD
38% Upside
Highest
Price Target
25.2 USD
105% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for RIOT?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for RIOT is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

RIOT News

Other Videos

Profile

Riot Blockchain Inc Logo
Riot Blockchain Inc

Country

United States of America

Industry

Technology

Market Cap

4B USD

Dividend Yield

0%

Description

Riot Blockchain, Inc. is bitcoin mining company, which engages in the provision of special cryptocurrency mining computers. The company is headquartered in Castle Rock, Colorado and currently employs 335 full-time employees. The company went IPO on 2003-01-23. The firm is focused on supporting the bitcoin blockchain through the operation of its fleet of cryptocurrency mining computers, known as miners. The firm has a deployed hash rate capacity of 2.2 EH/s utilizing approximately 73 megawatts (MW) of energy. Its bitcoin mining operations include both Whinstone U.S. facility in Rockdale, Texas and its hosted miners at Coinmint LLC's Massena, New York facility. Whinstone U.S. is a wholly owned subsidiary of the Company, which owns and operates the Whinstone Facility, a commercial bitcoin mining facility located on Whinstone's 100-acre site outside of Rockdale, Texas. The Whinstone Facility consists of three purpose-built bitcoin mining structures, approximately 1,90,000 square feet of finished space and 300 MW of developed electrical power capacity for bitcoin mining.

Contact

COLORADO
Castle Rock
3855 Ambrosia Street, Suite 301
+13037942000.0
riotblockchain.com

IPO

2003-01-23

Employees

335

Officers

Executive Chairman
Mr. Soo Li Yi
CEO & Executive Director
Mr. Jason Les
Executive VP & CFO
Mr. Colin M. Yee
Executive VP, General Counsel & Corporate Secretary
Mr. William Richard Jackman Esq.
Executive VP and Head of Corporate Development & Strategy
Mr. Jason Chung
Chief Operating Officer
Mr. Stephen Howell
Show More
Senior VP & Chief Accounting Officer
Mr. Ryan Werner
VP of Associate General Counsel, M&A and Corporate Finance
Ms. Maureen Chu
VP of Capital Markets & Investor Relations
Mr. Philip James McPherson
Vice President of Human Resources
Ms. Emma Norris
Show Less

See Also

Discover More
What is the Intrinsic Value of one RIOT stock?

The intrinsic value of one RIOT stock under the Base Case scenario is 11.77 USD.

Is RIOT stock undervalued or overvalued?

Compared to the current market price of 12.31 USD, Riot Blockchain Inc is Overvalued by 4%.

Back to Top