CVE Valuation Report | Mar 22, 2026
WULF
TERAWULF INC.
10-K · Filed 2026-02-27
C
$0
$3
$5
$8
$10
$13
$15
$18
1Y
.
.
.
.
.
MKT
.
Fair Value
$0.92
1Y Target
$1.04
MKT. PRICE
$15.10
Model Blend
HIGH agreement · 1% spread
EV/Rev$0.93 · 51%
DCF$0.91 · 49%
Trailing Rev Growth
20.3%
Model Implied Rev CAGR
3.2%
Market Cap
$6B
ClarVal Report
Mar 22, 2026
10:14 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
WULF Valuation Summary

Based on Clarity's multi-model valuation engine, TERAWULF INC. (WULF) has an estimated fair value of $0.92 per share, compared to its current market price of $15.10. The stock is currently trading 93.9% above Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY OVERVALUED.

This valuation blends 2 independent models — including EV/Revenue, Discounted Cash Flow (DCF). The primary weight is given to the EV/Revenue model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 2 models show high agreement with a 1% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 0% probability that the stock is trading below its intrinsic value, with a median simulated value of $0.91.

Clarity's 1-year price target is $1.04, reflecting expected earnings growth and margin trajectory.

TERAWULF INC. is classified under the Industrial / Semis sector, and this valuation is based on 10-K · Filed 2026-02-27 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 10:14 PM EDT · Powered by Clarity Valuation Engine · Methodology

TERAWULF INC. (WULF) Valuation Summary

Clarity's 6-model valuation engine estimates TERAWULF INC. (WULF) at $0.92 per share, compared to the current market price of $15.10. This represents a 93.9% downside from the current price. The verdict is SIGNIFICANTLY OVERVALUED.

This valuation was generated from TERAWULF INC.'s 10-K · Filed 2026-02-27 filing, classified in the Industrial / Semis sector with high confidence. Model agreement is HIGH with a 1% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.