TeraWulf Inc. WULF

15.74 (0.55) (3.38%) as of 25 Sep
Market cap
$8.3B
P/E
0.0×
Growth Flags show if company had growth for consecutive years,
Insider Buys alert about insiders buying in the last 12 month

Insider Decisions

Total buys 0.44
Total sells 36.09
in millions of $
Nov 25 Feb 26 May 26 Aug 26
Buy — 1 — — — 5 — — — — 1 1
Sell — — — — — 2 2 1 1 — 2 1
Insider Ownership 28.06%

Capital & Financial Ratios

Market Cap 8,250.00
Revenue 165.19
Net Income (1,950.16)
Free Cash Flow (2,400.81)
Net Debt 2,451.27
Current Ratio 0.75
Debt/Equity 35.34
P/E ratio 0.00
P/S ratio 46.28
P/B ratio 51.82
Past 5Y EPS Growth 12.89%
This Y EPS Growth (80.37%)
Next Y EPS Growth 92.19%
Next 5Y EPS Growth 49.34%
in millions of $

Dividends

Payout Ratio 0.00
Annual Dividend Rate —
Annual Dividend Yield —
total individual payouts
2022 Powerpack
2021 Powerpack
2020 Powerpack
2019 Powerpack
2018 Powerpack
2017 Powerpack
predictions in italic, special payouts not included in total or ratios

Assets vs Liabilities

2023 2024 2025 Q'26
Cash 54 274 3,456 2,762
Receivables 1 4 5 13
Inventory — — — —
Other 3 1 11 13
63 281 3,478 2,807
2023 2024 2025 Q'26
Payables 15 24 65 485
ST’ Debt 125 — 536 1,193
Other 3 — 845 1,817
155 52 1,736 3,764
in millions of $

Compound Annual Growth

10y 5y 3y
Sales 24.73% 57.07% 123.78%
Cash Flow 0.00% 0.00% 0.00%
Earnings 0.00% 0.00% 0.00%
Book Value 26.40% 64.00% 6.05%

Revenue

Mar Jun Sep Dec Year
’26 34 45 — — —
’25 34 48 51 36 168
’24 42 36 27 35 140
’23 12 15 19 23 69
’22 3 4 5 10 15
’20 3 3 3 4 13
’19 4 5 5 5 18
in millions of $ · fiscal quarters ending in the months shown

Operating Cash Flow

Mar Jun Sep Dec Year
’26 (18) (137) — — —
’25 56 (55) (37) (88) (123)
’24 23 16 (21) (43) (24)
’23 (9) 0 2 11 4
’22 (15) (8) (6) (4) (34)
’21 1 (5) (5) (15) (24)
’20 0 (1) 1 0 0
in millions of $ · fiscal quarters ending in the months shown

Free Cash Flow

Mar Jun Sep Dec Year
’26 (529) (979) — — —
’25 (5) (123) (218) (675) (1,020)
’24 (24) (30) (10) (138) (202)
’23 (19) (6) (23) (23) (71)
’22 (43) (26) (1) (25) (95)
’21 (23) (6) (10) (93) (133)
’20 (1) (1) 1 0 (1)
in millions of $ · fiscal quarters ending in the months shown

EPS

Mar Jun Sep Dec Year
’26 (1.01) (1.94) — — —
’25 (0.16) (0.05) (1.13) (0.29) (1.66)
’24 (0.03) (0.03) (0.06) (0.08) (0.21)
’23 (0.16) (0.08) (0.09) (0.02) (0.35)
’22 (0.18) (0.14) (0.32) (0.20) (0.82)
’21 (0.03) (0.05) (0.07) (0.98) (1.12)
’20 (0.30) (0.53) (0.14) 0.74 (0.22)
fiscal quarters ending in the months shown

Target Price Range

Analyst price targets

Recommendation Rating

1.1
1Buy 2 3Hold 4 5Sell
value withheld pending a data check
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028
10.20 7.34 7.25 5.05 2.83 8.36 0.55 0.54 1.24 2.06

Analyst estimates 2026–2028

Powerpack
Low Price
13.95 12.00 13.03 9.20 13.39 43.98 16.80 4.04 9.30 17.05
High Price
80 83 82 82 58 6 8 10 12 141
Employees
0 0 0 0 0 0 2 7 12 1
Revenue/Emp
18 17 18 18 13 — 15 69 140 168
Revenue
35.50% 33.23% 34.34% 30.63% 29.07% 0.00% 26.28% 60.54% 55.30% 50.93%
Gross Margin
0 (1) 0 (1) (1) (46) (70) (64) (76) (657)
EBT
(0.39%) (3.04%) 1.02% (5.59%) (4.83%) 0.00% (468.82%) (92.45%) (54.11%) (390.14%)
EBT Margin
0 0 0 (1) 0 (96) (91) (73) (72) (661)
Net Income
1 1 1 1 1 1 19 49 73 115
Depreciation
8.70 8.59 9.18 8.90 6.80 0.00 0.14 0.33 0.40 0.42
Revenue/Sh
(0.03) (0.11) 0.07 (0.41) (0.22) — (0.82) (0.35) (0.21) (1.66)
Earnings/Sh
0.45 0.10 0.62 (0.24) (0.20) (0.28) (0.31) 0.02 (0.07) (0.31)
Cash Flow/Sh
(1.03) (0.12) (0.30) (0.24) (0.07) (1.28) (0.55) (0.36) (0.50) (2.26)
Capex/Sh
(0.57) (0.02) 0.32 (0.48) (0.28) (1.56) (0.86) (0.34) (0.57) (2.57)
Free CF/Sh
6.67 6.45 6.61 6.19 5.99 1.45 1.06 1.06 0.70 0.35
Book Value/Sh
2 2 2 2 2 85 111 210 351 398
Shares
0.00 0.00 120.43 0.00 0.00 — 0.00 0.00 0.00 0.00
PE Ratio
1.28 0.90 0.92 0.60 1.47 — 5.23 6.98 14.20 27.12
PS Ratio
1.68 1.20 1.28 0.86 1.66 — 0.72 2.26 8.46 32.53
PB Ratio
1.22 0.86 0.84 0.58 1.43 — 13.35 8.00 16.24 37.30
EV/Sales
(18.62) (466.40) 24.31 (10.68) (35.17) — (2.11) (7.81) (11.28) (6.16)
EV/FCF
1 0 1 0 0 (24) (34) 4 (24) (123)
Op' Cash Flow
(2) 0 (1) 0 0 (109) (61) (75) (177) (897)
Capex
(1) 0 1 (1) (1) (133) (95) (71) (202) (1,020)
FCF
8 7 8 7 4 22 (112) (92) 230 1,742
Working Cap'
3 3 3 3 3 95 130 125 488 5,171
Total Debt
(1) (1) (1) 0 (1) 48 122 71 214 1,715
Net Debt
13 13 13 12 12 123 118 222 244 140
Sh' Equity
(0.39%) (1.28%) 0.81% (4.74%) (2.72%) (68.26%) (31.17%) (21.10%) (12.43%) (18.01%)
ROA
(0.11%) (2.38%) 1.20% (5.02%) (10.30%) (15.82%) (11.40%) (6.27%) (10.40%) (6.27%)
ROIC
(0.48%) (1.71%) 1.07% (6.41%) (3.65%) (141.73%) (78.38%) (45.65%) (32.30%) (352.18%)
ROE
predictions in italic, sparklines do not include predictions

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

TeraWulf Inc. (WULF) key facts

  • TeraWulf Inc. (WULF) is a Capital Markets company in the Financial sector, listed on Nasdaq.
  • TeraWulf Inc.’s revenue for fiscal 2025 (year ended December 2025) was $168.5 million, up 20.3% from fiscal 2024.
  • As of September 25, 2026, WULF traded at $15.74, a market capitalization of $8.3 billion.
  • Return on equity was −352.2% and debt-to-equity 35.34.

Source: company filings (standardised) and stockrow calculations.

TeraWulf Inc. (WULF) Latest News

News by impact score

Fine-tune

23 Sep

4

Rothschild & Co Redburn initiated coverage on TeraWulf after it reported US$31.9 million in Q2 high-performance computing (HPC) lease revenue and advanced its shift from bitcoin mining to contracted AI/HPC hosting. Construction continues on 336 MW at Lake Mariner, while a 20-year Anthropic lease secures about 401 MW at the Justified campus. Kentucky regulators approved electric service for up to 482 MW, boosting future capacity that’s increasingly pre-sold. The deals highlight near-term revenue visibility but underscore capital intensity: planned capex of US$10–12 million per MW and US$900.6 million in equity raises. While the long-duration arrangements could underpin contracted cash flows and attract blue-chip tenants, execution and financing risks loom for multi-billion-dollar projects not yet online. Some forecasts imply aggressive, multi-year revenue and earnings growth, with upside to a high fair value, but risks remain substantial. Long-term Anthropic and Kentucky approvals create substantial contracted capacity and revenue visibility, materially altering TeraWulf’s trajectory while elevating execution and financing risks.

22 Sep

3

Rothschild & Co Redburn initiated coverage of TeraWulf (WULF) with a Neutral rating and a $15 target, about 11.8% below the $17.01 reference price. The price target uses a DCF with 23% cost of equity and 8% cost of debt. Upside could come from additional U.S. capacity acquisitions and broader tenant signings; construction faces potential delays from permitting hurdles and state opposition. The firm remains bullish on AI infrastructure demand but notes credit markets are starting to reflect risks that equity investors may overlook, with hyperscaler leverage potentially limiting further infra investment when off-balance-sheet commitments are counted. In Q2, HPC lease revenue was $31.9 million (71% of $44.8 million total). 102 MW of Lake Mariner capacity was online after CB-3; 336 MW more under construction (CB-4/CB-5). A 20-year Anthropic lease covers ~401 MW at Justified, KY, with initial revenue around $19 billion, up to $33 billion if extensions occur; delivery expected 2027–2028. Cash around $3 billion; negative adjusted EBITDA of $18.3 million due to ongoing capex. Initiation with Neutral and a $15 target signals a balanced view while highlighting meaningful long-term revenue potential and construction risk.

15 Sep

3

TeraWulf's hosting narrative draws renewed investor focus on the company's valuation. Hosting narrative shifts attention to TeraWulf valuation and may sway short-term market sentiment.

11 Sep

3

APLD evaluates converting power-advantaged sites into AI data centers, creating potential competition for TeraWulf in high-power infrastructure and market positioning. APLD's AI data center push with power sites introduces moderate competitive pressure on TeraWulf's operations and growth prospects.

8 Sep

4

WULF and BTBT stocks rose despite broad market sell-off on bullish Wall Street support for their pivot away from bitcoin mining. Analyst backing for WULF strategic pivot away from bitcoin mining lifts stock and alters investor outlook.

4 Sep

4

AI data center demand may displace Bitcoin mining operations as power and infrastructure shift priorities, pressuring miners including TeraWulf Inc. (WULF) on profitability and growth. AI infrastructure competition directly threatens TeraWulf core Bitcoin mining economics and long-term viability.

31 Aug

4

TeraWulf (WULF) receives Kentucky Power approval, indicating the stock could be 60% undervalued. Kentucky Power approval enables major operational expansion and signals substantial undervaluation.

28 Aug

4

TeraWulf Inc. executes AI pivot amid FOMO-driven market moves, producing variable payoffs depending on execution timing and competitive positioning. AI pivot constitutes major strategic shift capable of significantly reshaping TeraWulf operations and investor outlook.

27 Aug

3

TeraWulf shares rose 6% after NVIDIA guidance renewed focus on the compute trade, with Applied Digital rising 5%. NVIDIA guidance renews compute trade interest resulting in TeraWulf stock gains.

25 Aug

4

TeraWulf secured a 482MW power deal for its Kentucky AI campus, triggering a 12% stock drop. The 482MW power deal marks a major strategic expansion into AI infrastructure with substantial long-term growth implications.

4

TeraWulf faces potential $1 billion tax bill on its Justified data center over 20 years. Potential $1 billion tax obligation over 20 years represents major financial burden likely to influence TeraWulf profitability and market valuation.

24 Aug

4

TeraWulf secures 482 MW power capacity. Morgan Stanley forecasts higher powered shell deal volumes. Luxor launches GPU curtailment pilot. Securing hundreds of megawatts plus positive analyst outlook on deal flow point to major capacity growth.

4

TeraWulf secures approval for 482 MW Kentucky data center power deal with $4.5B estimated investment. Major power deal approval and $4.5B investment mark significant strategic expansion for TeraWulf.

4

Kentucky approves 482 MW power agreement for TeraWulf’s Justified campus. Large-scale power approval directly enables major capacity expansion for TeraWulf operations.

3

Morgan Stanley expects a wave of powered-shell deals by October. Powered-shell deal expectations may moderately affect TeraWulf infrastructure expansion and market positioning.

19 Aug

3

TeraWulf Inc.'s Muskie data center is exempt from Greenup County moratorium. Exemption allows Muskie data center to proceed without local restrictions, supporting TeraWulf operations.

3

Greenup County exempts TeraWulf campus from six-month data center pause. Exemption removes regulatory delay for TeraWulf data center operations.

13 Aug

3

Morgan Stanley cut TeraWulf's price target to $62.50, citing dilution that increased the share count. Lowered analyst target due to dilution signals moderate negative pressure on valuation and near-term sentiment.

12 Aug

4 transcript

TeraWulf Inc. (WULF) held its Q2 2026 earnings call, covering financial results and operations. Earnings call details financial performance and outlook that can shift investor sentiment and stock trajectory.

11 Aug

4

TeraWulf's Q2 earnings call emphasized HPC execution progress and outlined further expansion in high-performance computing. HPC execution and expansion represent major strategic diversification that can significantly shift company trajectory and investor sentiment.

4

Developer behind massive Kentucky data center project estimates it can double in size. Doubling the Kentucky data center size signals major expansion in TeraWulf operational capacity and growth trajectory.

10 Aug

4

TeraWulf tells investors it could double the size of one of its Kentucky data center projects. Potential doubling of a data center project size signals major capacity expansion that could drive revenue growth and shift company trajectory.

7 Aug

3

TeraWulf CEO states Muskie may double in size. CEO outlook on Muskie size doubling signals moderate growth potential for TeraWulf operations.

6 Aug

5

TeraWulf shares rose 19.7% after securing a $19 billion lease deal with Anthropic for AI data center operations. The nineteen billion dollar Anthropic lease deal transforms TeraWulf's revenue base and competitive position in AI infrastructure.

3

Bernstein projects 100% upside for TeraWulf Inc. shares after the company's earnings release. Bernstein's bullish 100% upside call after earnings can lift short-term sentiment and trading in WULF stock.

5 Aug

5 transcript

TeraWulf Inc. secured a $19B lease with Anthropic and outlined strategic moves during its Q2 2026 earnings call. The $19B Anthropic lease marks a transformative expansion into AI infrastructure that will redefine TeraWulf's revenue base and competitive position.

4 transcript

TeraWulf Inc. issued its Q2 2026 earnings call summary covering quarterly financial results, operational updates, and forward guidance for the bitcoin mining company. Earnings results and guidance directly shape near-term stock valuation and investor outlook for TeraWulf.

4

TeraWulf CFO details CAPEX calculations for Morgantown energy plant and associated AI data center. CFO breakdown of CAPEX for Morgantown energy plant and AI data center signals major strategic expansion.

4

TeraWulf Inc. reported $44.8 million Q2 revenue, with high-performance computing revenue streams beginning to form. Q2 revenue results plus emerging HPC revenue indicate strategic moves likely to shift company trajectory and investor views.

3

TeraWulf reported Q2 results showing increased hashrate and mining capacity expansion plans, with management highlighting efficiency gains and funding strategies for further growth amid Bitcoin market conditions. Quarterly earnings updates detail current operations and near-term targets without introducing transformative strategic shifts.

stockrow.com/WULF · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com