WhiteFiber, Inc. Ordinary Shares (WYFI) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-80.6%

$1.80

vs $9.26 price

Levered DCF

$2.69

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

0.24

Distress zone

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023
P/E	-20.26×	448.07×	-500.62×
P/B	1.03×	3.61×	12.36×
P/S	6.3×	12.88×	0×
EV / EBITDA	-175.29×	32.8×	-505.74×
Gross margin	62.1%	22.9%	0.0%
Operating margin	-33.9%	5.5%	0.0%
Net margin	-31.2%	2.9%	0.0%
Current ratio	2.03×	1.02×	0.67×
Debt / equity	0.05×	0.08×	0.13×
Interest coverage	0×	0×	0×
Dividend yield	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023
Return on equity	-5.1%	0.8%	-2.5%
Return on invested capital	-4.4%	0.8%	-2.2%
Return on assets	-3.8%	0.6%	-1.6%
Free cash flow yield	-44.6%	-9.8%	-0.1%
Earnings yield	-4.9%	0.2%	-0.2%
Enterprise value	$408M	$615.2M	$619.1M
Net debt / EBITDA	39.12×	0.09×	-4.55×
Cash conversion cycle (days)	0	81	0