Sum-of-parts EV/ARR for IREN's AI cloud book, plus residual Bitcoin mining and undeveloped power, net of converts and committed GPU-facility debt. This is not an FCF-yield model and it is not a NOPAT-after-GPU-depreciation blend. Valuation basis is a discounted EV/ARR multiple on 2026 exit ARR. Diluted shares use the August 14 ordinary-share print plus founder RSUs and unvested awards. OTM converts and the NVIDIA $70 investment right are not treated as shares. Residual 2029/2030 ITM converts default to cash-settle.
as of 2026-08-28
| Valuation | |
|---|---|
| 2026 exit ARR | $4.0 |
| AI cloud operating EV | $19.8 |
| Residual Bitcoin | $0.20 |
| Power option | $1.50 |
| Net debt | $5.82 |
| Equity value | $15.7 |
| Fair value per share | $36.61 |
Built with Modeledge MCP
Connect your MCP client to research filings and earnings calls, then build a living financial model like this one.