Skip to content

Cipher Digital Inc. Common Stock (CIFR) — WACC Analysis

WACC Breakdown

Cipher Digital Inc. Common Stock (CIFR) has a weighted average cost of capital (WACC) of 8.6%. The cost of equity is 13.5%, derived from a beta of 2.52 and a risk-free rate of 5.0%. The after-tax cost of debt is 2.9%. The capital structure is 53.9% equity and 46.1% debt.

Interpretation

A WACC of 8.6% is moderate, reflecting the market's balanced risk assessment of Cipher Digital Inc. Common Stock.

Investors can compare CIFR's WACC of 8.6% against industry peers to gauge its relative financing costs. A beta of 2.52 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

CIFR WACC: 8.60% for Cipher Digital Inc. Common Stock

Current inputs imply a 13.48% cost of equity and a 2.90% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Cipher Digital Inc. Common Stock Common Stock (CIFR) WACC Results
Weighted Average Cost of Capital
8.60%
Cost of Equity
13.48%
Risk-Free Rate4.96%
Beta2.52
Market Risk Premium4.23%
Cost of Debt
2.90%
Pre-Tax Cost of Debt2.90%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 53.94%($6489.01M)
Debt: 46.06%($5541.35M)
Equity Component
7.27%
53.94% × 13.48%
Debt Component
1.33%
46.06% × 2.90%

Cipher Digital Inc. Common Stock (CIFR) WACC in context

Cipher Digital Inc. Common Stock (CIFR) currently screens with an estimated WACC of 8.60%. That blends a 13.48% cost of equity, a 2.90% pre-tax cost of debt, and a 53.94% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What CIFR WACC implies

A 8.60% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates CIFR

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 2.52 and equity accounts for 53.94% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.