investorscraft@gmail.com

Intrinsic ValueGreenidge Generation Holdings Inc. (GREE)

Previous Close$1.31
Intrinsic Value
Upside potential
Previous Close
$1.31

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Greenidge Generation Holdings Inc. operates at the intersection of energy and cryptocurrency mining, leveraging its vertically integrated model to optimize costs and scalability. The company primarily generates revenue through Bitcoin mining, utilizing its proprietary power generation facilities to secure low-cost electricity, a critical advantage in an energy-intensive industry. Greenidge’s operations are anchored in New York, where it repurposes a former coal plant into a sustainable Bitcoin mining hub, aligning with broader ESG trends while maintaining operational efficiency. The firm competes in the highly volatile cryptocurrency sector, where its ability to manage energy costs and scale operations positions it as a niche player. However, regulatory scrutiny and Bitcoin price fluctuations pose persistent risks. Unlike pure-play miners, Greenidge’s hybrid model—combining energy production with mining—provides a differentiated edge, though its market share remains modest relative to industry leaders.

Revenue Profitability And Efficiency

In FY 2024, Greenidge reported revenue of $59.5 million, reflecting its reliance on Bitcoin mining revenues amid market volatility. The company posted a net loss of $19.8 million, with diluted EPS of -$1.88, underscoring ongoing profitability challenges. Operating cash flow was negative at $12.0 million, while capital expenditures totaled $10.4 million, indicating sustained investments in mining infrastructure despite cash burn.

Earnings Power And Capital Efficiency

Greenidge’s earnings power remains constrained by Bitcoin’s price sensitivity and high energy costs, though its integrated model mitigates some margin pressures. Negative operating cash flow and significant capital expenditures highlight inefficiencies in converting revenue to free cash flow. The company’s ability to scale profitably hinges on Bitcoin’s appreciation and operational leverage from fixed-cost power assets.

Balance Sheet And Financial Health

The balance sheet shows $8.6 million in cash against $68.1 million in total debt, raising liquidity concerns given persistent cash outflows. The high debt load relative to equity suggests financial leverage risks, particularly if Bitcoin prices decline further. Asset-light peers may hold stronger liquidity positions, but Greenidge’s owned infrastructure provides collateral and long-term cost control.

Growth Trends And Dividend Policy

Growth is tied to Bitcoin adoption and mining economics, with no dividends paid in FY 2024. The company’s expansion depends on securing low-cost energy partnerships and optimizing mining yields. Volatility in crypto markets makes forecasting challenging, though Greenidge’s hybrid model could stabilize growth if energy arbitrage opportunities persist.

Valuation And Market Expectations

Market expectations appear muted, with negative earnings and high debt weighing on valuation multiples. Investors likely price in significant execution risk, though upside exists if Bitcoin rallies and operational efficiencies improve. The stock’s performance will remain correlated with crypto asset trends and energy price fluctuations.

Strategic Advantages And Outlook

Greenidge’s strategic advantage lies in its vertically integrated energy-mining model, which offers cost control and scalability potential. However, regulatory uncertainty and capital intensity pose headwinds. The outlook is cautiously speculative, dependent on Bitcoin’s market cycle and the company’s ability to manage leverage while expanding profitably.

Sources

10-K filing, company disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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