investorscraft@gmail.com

Intrinsic ValueIREN Limited (IREN)

Previous Close$53.76
Intrinsic Value
Upside potential
Previous Close
$53.76

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

Iris Energy Limited operates in the cryptocurrency mining sector, specializing in Bitcoin mining through its proprietary data centers powered by renewable energy. The company leverages low-cost, sustainable energy sources to maintain competitive operational margins, positioning itself as an environmentally conscious player in a high-energy-consumption industry. Its core revenue model relies on mining rewards and transaction fees, with scalability driven by expanding its mining capacity and optimizing energy efficiency. Iris Energy differentiates itself by focusing on renewable energy integration, which appeals to ESG-focused investors and mitigates regulatory risks associated with carbon-intensive mining operations. The company competes in a rapidly evolving market where technological advancements and energy costs are critical determinants of profitability. Its strategic emphasis on sustainability and cost efficiency enhances its resilience against Bitcoin price volatility and industry-wide margin pressures.

Revenue Profitability And Efficiency

For FY 2024, Iris Energy reported revenue of $188.8 million, reflecting its operational scale in Bitcoin mining. However, the company posted a net loss of $29.0 million, indicating challenges in achieving profitability amid fluctuating cryptocurrency prices and high energy costs. Operating cash flow was positive at $52.7 million, suggesting core operations generate cash despite net losses. Capital expenditures of $479.9 million highlight aggressive investments in infrastructure expansion, which may pressure short-term liquidity but support long-term growth.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.29 underscores current earnings challenges, though the company’s renewable energy focus may improve margins over time. High capital expenditures relative to operating cash flow indicate significant reinvestment needs, which could strain near-term financial flexibility. However, Iris Energy’s low debt levels ($1.7 million) provide a stable foundation for funding growth without excessive leverage.

Balance Sheet And Financial Health

Iris Energy maintains a strong liquidity position with $404.6 million in cash and equivalents, offering ample runway for operational and expansion needs. Total debt is minimal at $1.7 million, reflecting a conservative capital structure. The balance sheet appears robust, with no immediate solvency risks, though sustained losses could erode equity if not offset by future profitability.

Growth Trends And Dividend Policy

The company’s growth is tied to Bitcoin market dynamics and its ability to scale mining operations efficiently. No dividends are paid, as Iris Energy prioritizes reinvestment in capacity expansion. Future performance will depend on Bitcoin price trends, energy cost management, and regulatory developments affecting the cryptocurrency sector.

Valuation And Market Expectations

Market valuation likely reflects optimism about Bitcoin’s long-term prospects and Iris Energy’s renewable energy edge. However, the current net loss and high capex suggest investors are pricing in future growth potential rather than near-term earnings. The stock’s performance will hinge on execution risks and broader crypto market sentiment.

Strategic Advantages And Outlook

Iris Energy’s renewable energy focus provides a competitive moat in an industry facing increasing scrutiny over sustainability. Its low debt and strong cash reserves position it well for strategic investments. The outlook depends on Bitcoin adoption trends, energy price stability, and the company’s ability to scale profitably. Success will require balancing growth investments with operational efficiency gains.

Sources

10-K filing, company disclosures

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