investorscraft@gmail.com

Intrinsic ValueApplied Digital Corporation (APLD)

Previous Close$33.97
Intrinsic Value
Upside potential
Previous Close
$33.97

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Applied Digital Corporation operates in the high-performance computing infrastructure sector, specializing in data center solutions tailored for blockchain, artificial intelligence, and cloud computing applications. The company generates revenue primarily through leasing its modular data center capacity to clients requiring scalable, energy-efficient computing power. Its business model capitalizes on the growing demand for decentralized and high-performance computing, positioning it as a niche provider in a rapidly evolving industry. Applied Digital differentiates itself through proprietary cooling technologies and strategic site selection, targeting underserved markets with low energy costs. The company serves a diverse clientele, including cryptocurrency miners, AI startups, and enterprise cloud providers, though its exposure to volatile crypto markets introduces cyclical risks. Despite being a smaller player compared to hyperscale data center operators, Applied Digital focuses on agility and cost optimization to compete in specialized high-density computing segments.

Revenue Profitability And Efficiency

In FY2024, Applied Digital reported revenue of $165.6 million but recorded a net loss of $149.3 million, reflecting significant operational challenges. The diluted EPS of -$1.31 underscores profitability pressures, likely tied to high infrastructure costs and potential client concentration risks. Operating cash flow was positive at $13.8 million, though capital expenditures of -$141.8 million indicate heavy reinvestment needs, straining free cash flow generation.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight inefficiencies in scaling its asset-heavy model, with capital expenditures far exceeding operating cash flow. High debt levels ($427.8 million) relative to modest cash reserves ($3.3 million) suggest constrained liquidity, potentially limiting near-term flexibility. The lack of dividend payouts aligns with its reinvestment-focused strategy but may deter income-oriented investors.

Balance Sheet And Financial Health

Applied Digital’s balance sheet shows elevated leverage, with total debt surpassing $427 million against minimal cash holdings. The debt-to-equity ratio appears strained, raising concerns about covenant compliance or refinancing risks. While the company’s assets are likely tied to infrastructure, the limited liquidity position could necessitate additional capital raises, diluting shareholders if equity markets are tapped.

Growth Trends And Dividend Policy

Growth is driven by expanding data center capacity, but the FY2024 net loss signals execution hurdles. No dividends are paid, as the company prioritizes capital allocation toward expansion. Future trends hinge on demand for decentralized computing, though macroeconomic and crypto market volatility could disrupt growth trajectories. The capital-intensive nature of the business may delay profitability improvements.

Valuation And Market Expectations

The market likely prices APLD as a high-risk, high-reward play on niche computing demand, with valuations reflecting skepticism about near-term profitability. The negative EPS and heavy capex suggest investors are betting on long-term infrastructure utility rather than current earnings. Comparables in the data center sector may trade at premiums, but APLD’s leverage and losses justify a discount.

Strategic Advantages And Outlook

Applied Digital’s focus on energy-efficient modular data centers provides a cost edge in specific markets, but execution risks remain paramount. The outlook depends on stabilizing client demand and managing debt maturities. Success hinges on converting capex into scalable revenue streams, particularly in AI hosting, though competition from larger players could pressure margins. Investors should monitor utilization rates and energy cost pass-through mechanisms.

Sources

10-K filing for FY2024, CIK 0001144879

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount