By now, everyone and their grandmother knows that the world is experiencing a once-in-a-century AI-driven technological revolution. However, if we want AI to be able to do more than just create silly cat videos, it needs to be properly trained on lots of high-quality data.
Furthermore, for this data to be processed, the world needs to build more data centers than it has ever built before!
Researchers at McKinsey forecast that by 2030, data center capex will reach $7T and data center capacity will almost triple to 219 GW!
To meet this insatiable demand for computing power, capacity will come from clever and previously overlooked places. And increasingly, a trend has emerged of bitcoin mining companies turning into AI data center businesses.
For years, aspiring crypto entrepreneurs built ever larger and more sophisticated bitcoin mining operations. These bitcoin farms went from small basement servers to dedicated data centers with thousands of GPUs, custom-designed cooling equipment, and access to cheap energy.
It so happens that an AI data center also needs thousands of GPUs, cooling, and cheap energy!
Thus, many of these clever crypto mining entrepreneurs are taking their crypto mines and turning them into AI data centers.
One of these crypto miners turned AI data center operators is $IREN Ltd(IREN)$ .
Thanks to strong AI-driven demand for their services, Iren’s stock has risen over 430% in the last 12 months.
Furthermore, a few months ago, the company signed a 5-year $9.7B deal with Microsoft. This is a transformational deal that the company aims to use as a stepping stone towards the AI big leagues.
In this report, I will look at their business model, data centers under construction, capex requirements, valuation, and finish off with a 2030 valuation model.
Let’s begin.
Business Model
Data Center Locations
Microsoft Deal
Capex Requirements
Valuation
Valuation Model
Conclusion
1. Business Model
The company was founded in 2018 by Australian brothers Daniel and William Roberts with the idea to build efficient, high-performance bitcoin mining data centers that would incur lower operating costs than competitors.
However, after the AI boom began, it became apparent that AI data centers presented a significantly larger opportunity, thus the company changed direction.
Let’s expand on the current business.
1.1. Bitcoin Mining
Iren has an installed Bitcoin mining capacity of 45.3EH/s, with construction ongoing to increase that to 52EH/s. Plans for further expansion were cancelled to focus on the AI business.
Bitcoin miners use EH/s to measure mining capacity, which stands for exahash per second. The Bitcoin mining process works by performing complicated computations that solve digital cryptographic puzzles. These steps are needed to validate Bitcoin transactions and ensure the security of the network.
As a reward for this task, miners are given newly minted Bitcoins!
With this capacity, Iren was able to mine 2,039 Bitcoins in FY Q1 2026, generating $233M in revenues!
In real mineral mining, the type and purity of the end mineral determine the final price. However, in crypto mining, there is no differentiation, as a Bitcoin is a Bitcoin, Ethereum is Ethereum, etc. As there is no differentiation in the final product, all miners sell their bitcoin for the same price.
This means that costs ultimately determine a miner’s profitability!
That is why crypto miners have a lot of experience in not only finding the location with the cheapest electricity but also designing energy-efficient data centers. A key metric used to measure the efficiency of a Bitcoin miner is joules per terahash (J/TH), which essentially shows how much electricity a miner uses to complete Bitcoin mining puzzles.
As we can see in the table above, Iren’s data centers have an efficiency of 15 J/TH, which compares quite favorably to its bitcoin mining peers.
This clearly shows that the company has the skills to build some of the most efficient data centers in the world!
In the above table, we can see what kind of financial results Iren could generate with its existing Bitcoin mining capacity.
With a Bitcoin price of $115K, Iren could generate $638M in Bitcoin ADJ EBITDA!
However, Bitcoin now sits at $88K, which means that Iren could generate $400M in earnings. With a break-even price of $45K, the company is in a good position to generate hundreds of millions of dollars in Bitcoin profits, which are being reinvested in building AI data centers. In 2024, Iren made $87M in net income, which is essentially only from the Bitcoin business, as the AI business was not meaningful.
1.2. AI Data Centers
As I have already mentioned in my analyses of AMD, Nebius, and WhiteFiber, AI requires fundamentally different infrastructure than general-purpose cloud infrastructure.
Simply put, AI data centers use a higher number of powerful GPUs that “eat” a lot of electricity, requiring meaningful grid upgrades. Additionally, these GPUs generate more heat than a conventional data center, demanding improved cooling systems. This means that, unfortunately, using existing general-purpose data centers for AI workloads is just not economically viable.
This is why we are witnessing this extreme data center buildout boom!
However, not all AI data center companies are the same, as there are 3 key ways in which they earn revenue.
Colocation
Bare Metal
AI Cloud
In a colocationmodel, a company such as Iren builds the data center, secures energy, and equips it with cooling, networking, and other equipment. Then they secure a customer who signs a long-term lease agreement of 5+ years and brings their own GPUs to the facility. This model has the lowest value added and thus has the worst economics, generating the lowest price per MW.
Meanwhile, in a bare metal model, the owner of the data center is responsible for fully equipping the facility with all equipment, including GPUs. It then finds a customer who negotiates access to a pre-agreed number of GPUs for a set per-hour rental price. Bare metal customers use their own software to run AI workloads on these GPUs. As the data center operator provides the GPUs, the bare metal model has a higher value added than colocation, and thus has better economics, generating a higher price per MW.
However, the most profitable AI data center model is the AI cloud provider!
In this model, the data center operator provides advanced AI training and inference software. Purpose-built AI training clusters, model hosting, managed inference services, AI APIs, storage, networking, developer support, and more. An AI cloud doesn’t simply rent out space, like colocation, or rent out GPUs like in bare metal. An AI cloud is essentially an AI development, optimization, inference, and deployment partner for AI start-ups and large enterprises.
As revenues are software-driven, this model has the highest value added and thus generates the highest price per MW of capacity!
Iren operates using the colocation and bare metal model.
Each of the operating models has its own advantages and disadvantages.
In colocation, the data center operator is essentially a landlord, and such a model can be highly profitable if operated well. The key advantage is that it requires less capital to start, is easier to operate, and generates a more stable and predictable rental income from a small number of key tenants.
A bare metal is similar to colocation. But, if we use the analogy of a rental apartment, colocation is comparable to renting an apartment without any furniture, whilst bare metal is a fully furnished apartment. Meanwhile, an AI cloud could be comparable to a fully serviced apartment, with furniture, maids, a personal chef, nanny, tutor, and chauffeur.
An AI cloud might have the highest margins in theory, but it is also the most difficult model to operate. Companies must employ highly skilled software engineers to build the digital environment that AI start-ups need. This requires a lot of upfront capital and years of research and development. Furthermore, AI clouds must have big sales and customer management teams that manage a large number of small customers.
Most importantly, this area of the industry is highly competitive, filled with highly skilled start-ups such as Nebius, and it is led by hyperscaler clouds with hundreds of billions of dollars at their disposal, such as Google, Amazon, and Microsoft.
This is why Iren has no intentions of competing in this area. Their core competency is not AI software, but
1. Finding locations with cheap energy.
2. Building energy-efficient data centers.
In Bitcoin mining, they use J/TH to measure the energy efficiency, but in data centers, PUE is used.
PUE stands for power usage effectiveness and is calculated by dividing the total capacity of a facility by the power actually used by IT equipment. A low PUE indicates that a smaller share of the total energy capacity is dedicated to overhead tasks, such as lighting, cooling, and others.
Essentially, a data center with low PUE uses a larger share of its electricity on revenue-generating GPUs.
Iren’s data centers are some of the most efficient in the business, with a PUE of 1.1. This means that for each KW used by IT equipment, only 0.1KW is used by the overhead. This compares favorably to other operators whose PUE ranges from 1.2 to 1.8.
2. Data Center Locations
Data centers are electricity-guzzling beasts, and AI data centers doubly so. Thus, finding a location with cheap access to energy is an absolute must.
As we can see in the picture above, Iren is currently working to develop 5 data centers with access to 3GW of secured power and more GW after that. 3 data centers are located in British Columbia, Canada, and 2 are in Texas, US.
British Columbia in Canada was chosen as an ideal location for data centers because of its temperate climate and abundant cheap hydroelectric power. We already established that data centers require the best cooling systems because of the heat. Well, locating data centers in a cold climate means that less powerful cooling is sufficient, saving the operator money on the equipment and energy.
Meanwhile, Texas was chosen because of it being the most energy-rich area not only in the US, but possibly the world. In addition to having access to oil and gas, Texas is perfectly suited for solar and wind farms. Thus, the region is experiencing a rapid renewable energy boom, which AI data center companies are eager to capitalize on.
Let’s expand on each data center further.
With a 30MW capacity, the Canal Flats data center is the smallest one. It is fully operational and is used in Bitcoin mining operations.
Next, with a capacity of 80MW, the Mackenzie data center is the largest one, and just like the Canal Flats location is only used for Bitcoin mining.
The 3rdfacility in Canada, the Prince George data center, has a capacity of 50MW and is also fully operational. However, unlike Canal Flats and Mackenzie, this data center is not only a bitcoin miner, but also a bare metal AI data center with 2,200 Nvidia GPUs as of September 2025. The company recently purchased an additional 4,200 Nvidia B200 GPUs for $193M, which will be installed late this year or early 2026.
As AI data centers generate more income per MW of capacity than Bitcoin mining, all locations will ultimately be transformed into AI data centers!
Iren estimates that there is capacity for over 60 thousand GPUs. However, it will likely take years, as there is no rush to transform these highly profitable locations.
While the British Columbia locations are important, the Texas ones are really where Iren’s bull case truly lies, as they are orders of magnitude larger.
The Childress, Texas, data center has an operating capacity of 650MW, which is used for bitcoin mining, generating the majority of Iren’s current revenues.
This location is undergoing extensive expansion that will increase the total capacity to 750MW and transform the site from a bitcoin mine into an AI data center. The site will come online in 10 stages, with the first 4 having 300MW of capacity and the remaining 6 having 450MW.
Iren has already signed a long-term 5-year, $9.7B bare metal deal with Microsoft for 200MW from this facility, and I will expand on this agreement a bit later.
When people say that everything is bigger in Texas, they surely mean data centers as well. And Sweetwater is one large data center project, consisting of 2 sites with a planned capacity of 2GW
This is a brand new project that will exclusively function as an AI data center. Iren expects Sweetwater 1 to be energized in April 2026 and Sweetwater 2 in late 2027. Please note that energization simply means that the site is ready to draw energy from the grid, it doesn’t mean that the data center will be fully operational by then. Construction still needs to take place, and GPUs, cooling, and all other equipment must be installed and tested.
Just with these locations alone, Iren’s hands will be full for a few years!
3. Microsoft Deal
A few weeks ago, Iren signed a large and transformational $9.7B 5-year deal with $Microsoft(MSFT)$ !
The best part of the deal is that Microsoft agreed to pay for 1 year of services in advance, around $1.94B. Moreover, this pre-payment will be credited towards years 3-5, not towards the beginning of the deal. Meaning that the cash flows will probably look like this:
Now: $1.94B
Year 1: $1.94B
Year 2: $1.94B
Year 3: $1.29B
Year 4: $1.29B
Year 5: $1.29B
This is an excellent result for Iren, with the majority of the cash flows coming early in the project lifecycle, allowing the company to use cash flow from this project to build it. And others. Essentially, Microsoft is lending money to Iren at no cost (Although cash flow timing could have lowered the contract price).
The deal amounts to $1.94B per year for access to 200MW of capacity, resulting in $9.7M ARR per MW!
For a bare metal agreement, this is quite a high price, which clearly illustrates the appeal of Iren’s efficient data centers and cheap access to energy. However, Nebius signed an agreement with Microsoft for $11.6M ARR per MW, 20% higher than Iren.
Iren estimates that it will cost them $14-16M per MW to build this capacity, resulting in an estimated building cost of $2.8-3.2B!
Meaning that the pre-payment covers around 60-69% of the cost to build the data center!
This doesn’t cover GPUs and other equipment, which will cost $5.8B and will be purchased from Dell, with the company providing $199M in 24-month vendor financing for the first tranche of the equipment.
The exact details of the purchase agreement have not been announced, but most likely the deal bundles Nvidia chips with other networking and server equipment that Dell manufactures. Dell sells this equipment to Iren on credit, with Iren making monthly principal and interest payments to Dell. Dell makes the margin on the equipment and earns interest spread from what it charges Iren and what its lenders charge Dell.
It is quite likely that the $199M vendor financing deal is the first of many, and Dell could issue more incremental vendor financing agreements as Iren meets certain project milestones.
Iren estimates that the Microsoft contract will allow them to achieve an 85% project EBITDA margin!
This demonstrates how profitable a bare metal model can be at this scale. In 5 years, this capacity will allow Iren to generate $8.25B in earnings after paying for direct operating costs. Let’s assume that all GPUs and other equipment purchased for $5.8B from Dell retire after 5 years (they won’t).
Moreover, $2.8-3.2B build-out cost has to be spread over the useful life of a data center building of 20 years, which is around $150M per year and $750M in 5 years.
To conclude, taking into account the 5-year project EBITDA of $8.25B, $5.8B in equipment depreciation, and $750M building depreciation, Iren will generate a project profit before tax and interest of around $1.7B.
This leaves plenty of capital to cover financing, corporate overhead costs, and ongoing capex for expansions!
This is likely the first of many such deals and demonstrates Iren’s core strategy:
1. Find a great location for a data center
2. Design an efficient data center
3. Find a large anchor tenant
4. Negotiate a substantial pre-payment
5. Use that pre-payment to cover 40-70% of the build-out costs
6. Cover the remaining 30-60% with debt, vendor financing, or cash
7. Finance the GPUs, timing repayments with project cash flow
8. Use the project cash flows to cover the debt and build-out of new projects
9. Repeat
4. Capex Requirements
To get all 3GW of capacity online, Iren will need to raise a lot of capital.
As we just discussed, it costs Iren $14-16M per MW to build a data center, but this excludes GPUs and other equipment. If this equipment costs $5.8B for 200MW, that adds an additional $29M per MW, bringing the total per MW cost to around $44M.
This is more than double what I estimated it costs WhiteFiber to build a bare metal data center. This is because greenfields are much more expensive than retrofits, as they use the most advanced AI hardware. However, obviously, this is reflected in Iren’s revenues, which are likely double per MW of WhiteFiber’s smaller-scale retrofit data centers. Both models work, as they serve a different set of AI customer needs.
This means that if Iren wants to scale all 3GW into bare-metal AI data centers, it will need $132B!
There is simply no realistic scenario in which they raise $132B, so not all of this capacity will become bare metal data centers. A large share of it will be converted into colocation facilities that have significantly lower capex requirements.
Modeling the $14-16M in capex required to build a data center, excluding GPUs, Iren will need $45B. If we assume an additional $20B for non-GPU equipment, the total capex requirements to build out the capacity into colocation would be around $65B.
Iren will decide how much of the capacity gets turned into colocation and how much into bare metal, depending on customer demand and their ability to raise capital.
Realistically, Iren’s capex requirement could be between $80-100B in the next 5-7 years!
The deal with Microsoft is a clear example of how this will happen. Iren will use customer pre-payments, vendor financing, GPU leasing, real estate mortgages, long-term debt, convertible notes, and equity issuances to raise the required capital.
5. Valuation
With a market cap of $14.7B, Iren trades for a TTM P/S of 28 and P/E of 29. But P/E is largely irrelevant as it is entirely driven by Bitcoin mining, which will begin to represent a smaller and smaller share of the overall business as Iren fully converts into an AI data center business.
Analysts expect Iren to grow revenues by 129% in FY 2026 and 139% next year.
Overall, by FY 2028, revenues will be 488% higher than in the last 12 months as the AI data center business rapidly reaches scale.
As discussed in the capex chapter of this report, Iren must significantly increase capex, thus analysts expect these expenses to increase by 277% by FY 2028, pushing FCF losses higher by 327%.
As we see in the graph above, analysts expect Iren to have revenues of $4B in FY 2028, EBIT of $1.7B, and net income of $916M.
This means that Iren is trading for the FY 2028 P/S of 5 and P/E of 21!
However, as already mentioned, these earnings will be largely crypto-driven and won’t grow. Moreover, likely, post-FY 2028 earnings could actually decrease as Iren switches crypto mining gear to AI GPUs or gives that capacity for colocation.
Regarding capex, the estimates for 2027 and 2028 are significantly below my expectations. If Iren is to bring online its capacity by 2030-32, these capex estimates are half of what the company coud spend. We just saw Nebius go from expecting to spend $2B in 2025 to $5B.
We could see capex estimates expand significantly, as the first Microsoft money starts coming in the first half of 2026, and Iren announces buildouts of other stages.
Overall, the valuation seems fair, considering Iren’s growth potential!
6. Valuation Model
Iren has 3GW of potential capacity, and let’s assume that the company develops all of it. Although there is significant uncertainty about the timing of this development, unforeseen delays are common in infrastructure projects of this scale. Thus, I am modelling the capacity being fully online sometime between 2030-32.
Next, I am modelling 40% of the capacity going to bare metal and 60% to colocation.
Let’s assume that Iren will make $9M per MW of bare metal capacity, and half of that, $4.5M, for colocation.
We get $10.8B of revenues for bare metal and $8.1B for colocation!
I am using an 85% segment EBITDA margin for bare metal and 75% for colocation.
Next, I estimate that it will cost Iren $44M per MW of bare metal capacity and $21M for colocation, as GPUs are more than half the cost.
Thus, I model Iren needing $90.6B to bring the 3GW of capacity online!
I model Iren raising this funding in the following ways
$41B of debt, $29B of equity, $13.6B of pre-payments, $2.5B of bitcoin earnings, and $4.5B from project cashflows.
We get total revenues of $18.9B!
After accounting for 8% corporate overhead, we get EBITDA of $13.7B!
Assuming an interest rate of 8% on $40.9B of debt, we get an interest expense of $3.3B.
Next, as these are brand new state-of-the-art facilities with 20+ years of useful life for the building, land not depreciating, 5-8 years of useful life for certain IT equipment, and 4-5 years for GPUs, I model an average useful life on capex at 12 years.
This leads to a depreciation expense of $7.6B.
Taxes of 25%.
We get a net income of $2.2B!
As Iren needs to raise $29B from equity issuances, I model them increasing the number of shares outstanding by 53%.
If we model a P/E of 30, we get a $152 stock price in 2030-32, an upside of 162% from today’s price of $58!
However, if the market assigns a higher multiple of 40-50, the upside increases to 249-336%.
The multiple depends on the state of the AI market in 2030-32 and Iren’s expansion potential. If the AI data center market has reached maturity, the market could assign a multiple even lower than 20. Iren runs a very capital-intensive business, with yet unproven economics. If profitability is lower than I model, then returns could be more modest.
However, there is also an upside scenario in which the AI infrastructure building out continues into the 2030s, which could push the multiple towards 40-50 and possibly higher.
7. Conclusion
Iren is an interesting company that is rapidly transitioning from being a niche Bitcoin miner to a state-of-the-art AI data center business.
Furthermore, Iren has chosen not to participate in the highly competitive AI cloud industry, rather, the company is focused on monetizing the skills they acquired in the Bitcoin mining business. Their core competency is not AI software, but
1. Finding locations with cheap energy.
2. Building energy-efficient data centers.
Their sites in Texas and British Columbia are perfectly positioned to benefit from relatively affordable renewable energy sources, making their data centers highly attractive for potential bare metal and colocation tenants.
Furthermore, Iren has built some of the most efficient Bitcoin mining data centers, and now they plan to bring that strategy to AI data centers, delivering an industry-leading energy efficiency rating of PUE of 1.1.
With 3GW of potential capacity, Iren is uniquely positioned to be a leading colocation and bare metal partner for hyperscalers!
The recent $9.7B 5-year agreement with Microsoft is likely just the first of many deals that the company will sign. Agreements with Microsoft, Meta, Google, Amazon, Oracle, OpenAI, or Anthropic are highly likely to be announced next year as Iren begins to contract out the capacity for the Sweetwater 1 1.4 GW location, which is scheduled to be connected to the Texas grid in April 2026.
However, investors need to be aware that Iren will need an estimated $90.6B to bring all 3GW online!
While Iren will use large customer pre-payments and lower-cost vendor financing, the bulk of the funds are likely to come from debt and equity issuance. This means a meaningful interest expense and shareholder dilution.
Despite these funding challenges, with the way the AI market is developing, Iren has a real chance of becoming a $100B+ AI infrastructure giant in the next 7-10 years. As the valuation model showed, in the next 5-7 years, investors could be looking at a 200% upside if everything goes well, and 416% upside if things go exceptionally well.
For SG users only, Welcome to open a CBA today and enjoy access to a trading limit of up to SGD 20,000 with unlimited trading on SG, HK, and US stocks, as well as ETFs.
🎉Cash Boost Account Now Supports 35,000+ Stocks & ETFs – Greater Flexibility Now
Find out more here.
Complete your first Cash Boost Account trade with a trade amount of ≥ SGD1000* to get SGD 688 stock vouchers*! The trade can be executed using any payment type available under the Cash Boost Account: Cash, CPF, SRS, or CDP.
Other helpful links:
💰Join the TB Contra Telegram Group to Get $10 Trading Vouchers Now🎉
How to open a CBA. How to link your CDP account. Other FAQs on CBA. Cash Boost Account Website.
Comments