investorscraft@gmail.com

Intrinsic ValueHIVE Digital Technologies Ltd (HIVE.V)

Previous Close$3.75
Intrinsic Value
Upside potential
Previous Close
$3.75

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

HIVE Digital Technologies Ltd. operates as a cryptocurrency mining enterprise with strategic infrastructure across Canada, Sweden, and Iceland, focusing on energy-efficient operations in cold climates. The company generates revenue primarily through the mining and subsequent sale of digital currencies, including Bitcoin and Ethereum, leveraging proprietary data centers powered by renewable energy sources. As a publicly-traded mining entity, HIVE occupies a specialized niche within the technology sector, differentiating itself through its commitment to environmental sustainability and green mining practices. The company's operational strategy involves continuously upgrading its mining hardware to maintain computational efficiency amid increasing network difficulty, while strategically managing its digital asset treasury. HIVE's market position is inherently tied to cryptocurrency valuations and mining economics, competing with both public and private miners on cost efficiency and scale. Its geographical diversification provides resilience against regional energy price fluctuations and regulatory changes, though it remains highly exposed to the volatile digital asset markets.

Revenue Profitability And Efficiency

For the fiscal year ending March 2025, HIVE reported revenue of CAD 115.3 million while recording a net loss of CAD 3.0 million, reflecting the challenging margin environment for cryptocurrency miners. The company maintained positive operating cash flow of CAD 16.6 million, indicating core operational viability despite capital intensity. Significant capital expenditures of CAD 174.3 million demonstrate ongoing investment in mining infrastructure and hardware upgrades to maintain competitive efficiency.

Earnings Power And Capital Efficiency

HIVE's earnings power remains directly correlated with cryptocurrency market conditions and mining difficulty metrics. The diluted EPS of -CAD 0.0227 reflects the capital-intensive nature of mining operations during periods of market consolidation. The substantial gap between operating cash flow and capital expenditures highlights the reinvestment requirements necessary to sustain mining capacity and technological competitiveness in this rapidly evolving sector.

Balance Sheet And Financial Health

The company maintains a conservative liquidity position with CAD 23.4 million in cash against total debt of CAD 55.2 million, resulting in a manageable leverage profile. The balance sheet structure reflects the asset-heavy nature of mining operations, with significant investment in specialized computing infrastructure. Financial health is adequate given the industry's volatility, though dependent on continued access to capital markets for equipment upgrades.

Growth Trends And Dividend Policy

HIVE pursues growth through strategic expansion of mining capacity and technological upgrades rather than shareholder distributions, maintaining a zero-dividend policy. Growth trajectories are heavily influenced by cryptocurrency market cycles and mining profitability, with capital allocation prioritizing operational scalability over immediate returns. The company's expansion strategy focuses on increasing hash rate capacity while optimizing energy efficiency across its international operations.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.15 billion, HIVE trades at significant multiples to current revenue, reflecting investor expectations for cryptocurrency appreciation and mining profitability expansion. The exceptionally high beta of 5.234 indicates extreme sensitivity to digital asset market movements, pricing in substantial volatility and growth potential relative to broader equity markets.

Strategic Advantages And Outlook

HIVE's strategic advantages include its geographic diversification, renewable energy focus, and publicly-traded status providing capital market access. The outlook remains intrinsically linked to cryptocurrency adoption trends and mining economics, with success dependent on maintaining cost leadership amid increasing network difficulty. The company's ability to navigate regulatory environments and technological shifts will determine long-term competitiveness in this dynamic sector.

Sources

Company filingsMarket data

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