TeraWulf (MIL:1WULF) Beneish M-Score: 4.32 (As of Jun. 29, 2026)


MIL:1WULF TeraWulf Inc MIL:1WULF
13 GF Score
Price €22.23
GF Value €5.19
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is TeraWulf Beneish M-Score?

TeraWulf MIL:1WULF -2.67% 13 Beneish M-Score is 4.32 as of Jun. 29, 2026. GuruFocus rates MIL:1WULF with a GF Score™ of 13/100 and a GF Value™ of €5.19 (Significantly Overvalued). The stock has 5 warning signs investors should review. Among 704 Capital Markets companies, TeraWulf ranks worse than 91.48% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Warning Sign:

Beneish M-Score 4.32 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for TeraWulf's Beneish M-Score or its related term are showing as below:

MIL:1WULF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.64   Med: -1.27   Max: 60.69
Current: 4.32

During the past 5 years, the highest Beneish M-Score of TeraWulf was 60.69. The lowest was -3.64. And the median was -1.27.


TeraWulf Beneish M-Score Historical Data

* Premium members only.

The historical data trend for TeraWulf's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

TeraWulf Beneish M-Score Chart

TeraWulf Annual Data
Trend Mar21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 -0.49 -1.28 60.69

TeraWulf Quarterly Data
Mar21 Jun21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.36 -2.82 -3.64 60.69 4.32

MIL:1WULF vs EVR, FUTU, HUT: Beneish M-Score Comparison

For the Capital Markets subindustry, TeraWulf's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


TeraWulf Beneish M-Score vs Capital Markets Industry

For the Capital Markets industry and Financial Services sector, TeraWulf's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where TeraWulf's Beneish M-Score falls into.


MIL:1WULF
13GF Score
TeraWulf Inc MIL:1WULF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TeraWulf Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of TeraWulf for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.8726+0.528 * 0.701+0.404 * 18.3933+0.892 * 1.1773+0.115 * 2.5619
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6711+4.679 * -0.025992-0.327 * 1.3837
=4.25

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was €4.8 Mil.
Revenue was 29.42 + 30.604 + 43.092 + 41.3 = €144.4 Mil.
Gross Profit was 27.378 + 14.469 + 28.504 + 22.145 = €92.5 Mil.
Total Current Assets was €2,480.3 Mil.
Total Assets was €6,062.6 Mil.
Property, Plant and Equipment(Net PPE) was €2,425.1 Mil.
Depreciation, Depletion and Amortization(DDA) was €92.0 Mil.
Selling, General, & Admin. Expense(SGA) was €194.0 Mil.
Total Current Liabilities was €2,062.9 Mil.
Long-Term Debt & Capital Lease Obligation was €4,047.8 Mil.
Net Income was -369.903 + -108.098 + -387.703 + -15.927 = €-881.6 Mil.
Non Operating Income was -209.349 + 29.21 + -370.983 + -3.641 = €-554.8 Mil.
Cash Flow from Operations was -15.216 + -75.298 + -31.256 + -47.52 = €-169.3 Mil.
Total Receivables was €4.7 Mil.
Revenue was 31.825 + 33.411 + 24.38 + 33.048 = €122.7 Mil.
Gross Profit was 9.113 + 14.672 + 11.171 + 20.118 = €55.1 Mil.
Total Current Assets was €212.8 Mil.
Total Assets was €778.1 Mil.
Property, Plant and Equipment(Net PPE) was €557.2 Mil.
Depreciation, Depletion and Amortization(DDA) was €57.6 Mil.
Selling, General, & Admin. Expense(SGA) was €98.6 Mil.
Total Current Liabilities was €111.9 Mil.
Long-Term Debt & Capital Lease Obligation was €454.9 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(4.847 / 144.416) / (4.718 / 122.664)
=0.033563 / 0.038463
=0.8726

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(55.074 / 122.664) / (92.496 / 144.416)
=0.448983 / 0.640483
=0.701

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (2480.325 + 2425.124) / 6062.6) / (1 - (212.793 + 557.208) / 778.075)
=0.190867 / 0.010377
=18.3933

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=144.416 / 122.664
=1.1773

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(57.586 / (57.586 + 557.208)) / (92.032 / (92.032 + 2425.124))
=0.093667 / 0.036562
=2.5619

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(194.03 / 144.416) / (98.618 / 122.664)
=1.343549 / 0.803969
=1.6711

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((4047.775 + 2062.913) / 6062.6) / ((454.933 + 111.857) / 778.075)
=1.007932 / 0.728452
=1.3837

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-881.631 - -554.763 - -169.29) / 6062.6
=-0.025992

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

TeraWulf has a M-score of 4.25 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of 4.32 mean?
TeraWulf (MIL:1WULF) has a Beneish M-Score of 4.32 as of Jun. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on TeraWulf and its competitors. According to the industry distribution chart, TeraWulf ranks #644 out of 704 companies in the Capital Markets industry, placing it in the top 91.5%.
Is TeraWulf's Beneish M-Score too high?
TeraWulf's current Beneish M-Score is 4.32. Based on the distribution chart, TeraWulf ranks #644 out of 704 companies in the Capital Markets industry, which is in the bottom quartile relative to peers. Overall, TeraWulf has a GF Score™ of 13/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does TeraWulf's Beneish M-Score compare to EVR and FUTU?
According to the Capital Markets industry distribution chart, TeraWulf ranks #644 out of 704 companies for Beneish M-Score. This places TeraWulf in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Capital Markets company?
A good Beneish M-Score depends on the Capital Markets industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on TeraWulf and its competitors. TeraWulf's current Beneish M-Score is 4.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TeraWulf stock overvalued right now?
Based on GuruFocus' analysis, TeraWulf (MIL:1WULF) is currently considered Significantly Overvalued. The stock's GF Value™ is €5.19, compared to a current price of €22.23 — trading 328.2% above its estimated fair value. The current Beneish M-Score is 4.32. TeraWulf's overall GF Score™ is 13/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For TeraWulf (MIL:1WULF), the current Beneish M-Score is 4.32 as of Jun. 29, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is TeraWulf (MIL:1WULF) Overvalued in 2026?

Based on GuruFocus' analysis, TeraWulf stock appears to be overvalued. The current stock price of €22.23 is trading 328.2% above its estimated GF Value™ of €5.19. GuruFocus considers TeraWulf to be Significantly Overvalued.

Key valuation signals for MIL:1WULF:

  • Beneish M-Score: 4.32
  • GF Value™: €5.19 vs. price of €22.23 (328.2% above fair value)
  • GF Score™: 13/100 with 5 warning signs

No single metric tells the full story. See the MIL:1WULF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


TeraWulf Business Description

Other Exchanges WULF:USAZT8:Germany
Address 9 Federal Street, Easton, MD, USA, 21601
TeraWulf Inc develops and operates large-scale digital infrastructure designed for AI and high-performance computing workloads. The Company owns and operates energy infrastructure across key U.S. power markets, providing large-scale, contiguous power capacity for next-generation compute. Its strategic sites offer direct grid connectivity and, in select locations, integrated generation, creating a foundation for scalable compute infrastructure. Built on deep expertise in energy markets and grid integration, TeraWulf approaches compute infrastructure from the foundation up- securing power, developing scalable sites, and operating with disciplined execution.
13GF Score

Get the complete analysis for MIL:1WULF

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€22.23
Price
€5.19
GF Value