[dipbuy]

Based on following numbers:

 
 Outstanding Shares 4,000,000 
 BTC	40000 
 BTC per month 21 
 BTC per year	252 
 Revenue per year $10,080,000.00 
 OPEX 32.00% 
 Profit Margin 68.00% 
 EBIDTA $6,854,400.00 
 EPS/EBIDTA $1.71 
 P/E Ratio 25 
 Valuation $42.84 
 MCap - in MM $171.00 
 

The PE ratio and BTC can be changed resulting in the below matrix. The most conservative number is $32. Let me know if any calculation is incorrect.

 
 OS 4M	BTCUSD 30000		BTCUSD 40000		BTCUSD 50000		BTCUSD 60000	 
 PE	Share Price	MCap	Share Price	MCap	Share Price	MCap	Share Price	MCap 
 25	$32.00	128.00 M	$42.00	168.00 M	$53.00	212.00 M	$64.00	256.00 M 
 30	$38.00	152.00 M	$51.00	204.00 M	$64.00	256.00 M	$77.00	308.00 M 
 40	$51.00	204.00 M	$68.00	272.00 M	$85.00	340.00 M	$102.00	408.00 M 
 50	$64.00	256.00 M	$85.00	340.00 M	$107.00	428.00 M	$128.00	512.00 M 
 60	$77.00	308.00 M	$102.00	408.00 M	$128.00	512.00 M	$154.00	616.00 M 
 70	$89.00	356.00 M	$119.00	476.00 M	$150.00	600.00 M	$189.00	756.00 M 
 80	$102.00	408.00 M	$137.00	548.00 M	$171.00	684.00 M	$205.00	820.00 M 
 90	$115.00	460.00 M	$154.00	616.00 M	$192.00	768.00 M	$231.00	924.00 M 
 100	$128.00	512.00 M	$171.00	684.00 M	$214.00	856.00 M	$257.00	1028.00 M 
 

[dipbuy]

https://www.otcmarkets.com/stock/intv/news/Integrated-Ventures-Releases-Unaudited-Revenue-Results-And-Announces-Reverse-Stock-Split?id=397524

Mining Revenue Results:
The Company is pleased to provide preliminary and unaudited results for its crypto mining operations, covering period of 01/01/23 thru 03/31/23:

Revenues for January: $446,313.00
Qty of BTC generated: 21.4018

Revenues for February: $489,204.00
Qty of BTC generated: 21.0044

Revenues for March: $537,296.00
Qty of BTC generated: 21.4384

[dipbuy]

1.98x1.99 on this *bitch

[Flyhalf]

Exactly. This RADIOACTIVE TOXIC TRASH. Only one person is benefiting at the investors expense.

[moneyman51]

How funny, I was typing basically the exact same thing while you were posting.

[moneyman51]

Amazing, BT has gone from apprx $27K to $38K-$39K since the RS. INTV has gone from apprx pre-split .045 down to .014 as of today. How is this possible? Most every other miner has gone up 60-100%. Great call on doing the RS Steve. Guess I was right, and you were wrong. If no RS, I'd make a wager we'd be in the .06-.08 range right now(pre-split adjusted).

I had such high hopes and expectations for this company. Steve seems to be way in over his head now.

[RJ999]

The RS was nothing more than a vehicle used by Steve to award him preferred, which he then converted to common under 1:125 split. This allowed him to walk away with 4M common. Pre RS this stock is currently trading at $.014 and BTC is above $38K. Biden could get us better returns.

https://www.otcmarkets.com/stock/INTV/news/Integrated-Ventures-Reports-3862849-In-Yearly-Mining-Revenues-With-162-Bitcoins-Produced?id=415872

Issuance of annual stock compensation to Management, in the form of Preferred B shares, convertible to restricted common shares, with 12 months holding period, valued, based on 1 x 125 reverse split and booked at market value (dated 06/30/2023) of $15,247,500.00.

[Flyhalf]

Bc this is nothing more than a “BRONX RIVER JELLYFISH”… President Biden has more of a clue than Steve.

[dipbuy]

Touched 39000!

[dipbuy]

Why's INTV bashing Bitcoin so much even as BTC goes higher everyday? CEO bought some INTV shares in the open market a few months ago. Is he purposely trying to keep the stock price low?

Or maybe he has become a professional basher for lunch money.

[dipbuy]

HUT did 1:5 reverse split. Merger with US Bitcoin Corp completed today. What are we doing after the 1:125 split? No M&A either.

Steve used to make wise choices in 2017 and 2021. Seems like he's getting cranky, old and incompetent.

[moneyman51]

Hey Dip,
Ive seen this 21 coiins per month number before. Where are you getting it? Per last PR the company mined a total of 162 coins for all of '23. Which equates to 13.2 per month. Yes, the company recently purchased 200+ new machines, but with the halving coming up, I dont see where the company will mine anywhere near 21 per month. Maybe not even the the 13.2.

I do love the triple digit comment though.

Open to being corrected, and hoping Im wrong. 😁

[dipbuy]

If INTV is still minting 21 BTC monthly even triple digits on stock price are possible. BTC is only going to go up for the next 1.5 years like every halving. What's important is for INTV to not get distracted or fixated on short-term BTC fluctuations. And obviously, to stay in the BTC business.

[moneyman51]

Im getting older, my dreams can only go so far. But I definitely like your dream better.

[Bulliesmakecents]

If we’re dreaming then I’ll take nothing short of $50/share 🤷🏻‍♂️🙃

[moneyman51]

Come on $20.😂
Gotta have deeams.

[dipbuy]

1.90x1.98 on this *itch

[ap17]

YUP, BTC takes off....this gets stuck or moves back.

[moneyman51]

And here we sit at $1.54 with 4 shares traded. Just amazing leadership by Steve. Clown show at its finest.

[dipbuy]

38000!

[EliSmith]

The path of least resistance is up. Problem is a very few people control bitcoin so you never know. What we do know is most of this year they have gone after the shorts money time after time. So when does that turn on the longs? The institutions staying away from the miners is telling you there is no easy sure thing on the long side.

[dipbuy]

Thanksgiving weekend looks bullish!

[KULiquidGold]

SEC Advises #Bitcoin ETF Firms on Cash Creations to Address Broker Concerns.

SEC Advises #Bitcoin ETF Firms on Cash Creations to Address Broker Concerns. https://t.co/9A5FeqyZkg$BTC 👀this pic below on false report! Soon, dozen ETF approvals. $SHA BTCMiners👉 $ANY $ARBK $BITF $BTBT $BTCS $CAN $CIFR $CLSK $DMGI $HUT $INTV $IREN $MARA $MIGI $RIOT $WULF pic.twitter.com/TPTH0f0MrV

— JustInTimeMessenger (@JustInTimeMsngr) November 19, 2023

[EliSmith]

Who wants to buy my iron clad no interference ever one man complete and total kingdom

[moneyman51]

Im guessing Stevie boy's doors are being pounded on right now by those 3 companies he mentioned as potential M&A's. Please Stevie, please let us in. We want to partner with you sooo bad. We were just kidding when we laughed last time

[EliSmith]

Somehow I thought the os was 2.4mm post split. Bets on When it hits 20mm?

[dipbuy]

The OS during the split was 2.9 M. The OS now is 3.9M.

This reduces the price targets significantly. For example:

If the company was to be trading at a 46M cap (2017 high), that cap is met at the trading price of $12 now, instead of $16.

Similarly for 115M cap (2021 high), it is met at the trading price of $29 instead of $39.

The more the OS is ballooned, the lower the targets will get.

INTV's shareholders will not gain anything fruitful from reverse split if the OS/float starts increasing.

FYI pre split 12 is 0.09 and 29 is 0.23.

[EliSmith]

Seriously , does anybody actually think that any investor looking at this stock and does even the most basic dd isn't going to put on his track shoes and run away screaming? I cannot even imagine another situation like this one.

[EliSmith]

Another preliminary report. Where's the auditors report...Earnings are moving right along. Oh wait! It seems they are going to attempt to trade more dilution for increased revenue once again so the shareholder is gaining exactly what? And where can any INTV experienced person expect those revenues to end up?
Some smart guy is going figure out what price the dilution shares were sold for.. If the range for the year is down to a dollar thirty something I wouldn't pay more than thirty cents. The coolest scenerio would be for the stock to somehow double from here and the perennial rollercoaster riders around here ride it right back down for the umpteenth time.

[dipbuy]

Testing 2.00 today, let's go!

[dipbuy]

Integrated Ventures Reports Preliminary Q1/2024 Revenue Results Of $1,059,064 vs $555,365 for Q1/202

https://www.integratedventuresinc.com/single-post/integrated-ventures-reports-preliminary-q1-2024-revenue-results-of-1-059-064-vs-555-365-for-q1-202


Philadelphia, PA – November 10, 2023 /PRNewswire/ -- Integrated Ventures Inc. (OTCQB: INTV), (“Company”) is pleased to confirm the plans to file Q1/2024 Report, after the market close on 11/14/2023, for financial period, ending on September 31, 2023.


Key Financial Highlights are as follow:

Total Revenues: For the Q1/2024, the Company generated the revenues of $1,059,064 vs $555,365.00 for Q1/2022.

Gross Loss/Profit: The gross loss from mining operations was $514,310.00 vs $213,527.00 for Q1/2022.

Income Loss/Profit: Excluding, non-cash (common shares issued and booked at market value) expenses, for (1) depreciation and amortization, (2) consulting services and (3) employment compensation, the gross loss from total operations was $691,692.00 vs $606,800.00 for Q1/2022.

Total Assets: As of September 31, 2023, the Company reported the total assets, in the amount of $5,727,699.

Total Current Liabilities: As of September 31, 2023, the Company reported the total liabilities (non-cash), in the amount of $3,055,556.00 vs $2,975,452.00 for Q1/2022.

Total Cash Available: The ending cash balance was $57,672.00.

Total Digital Currencies Holdings: As of September 31, 2023, the Company's digital curency holdings (BTC) were valued at $477,930.00.

Net Loss Per Share: Excluding, non-cash (common shares issued and booked at market value) expenses, for (1) depreciation and amortization, (2) consulting services and (3) employment compensation, the Company's actual net loss per common share, would amount to 0.28 cents vs 0.61 for Q1/2022.

Management's Comments:


“Ancipated Mining Revenues for 2024 are projected to increase, due to (1) BTC pricing of $37,000.00 or higher and (2) increase of number of miners coming online. Thus, taking in account network difficulty of 63T+, we are expecting revenues to be in $7.7-$7.9 million range, with over 40% in mining gross margins.”


About:


Integrated Ventures,Inc is diversified holdings company that develops, acquires, operates and invests in businesses, focused on ai/information technology, data center design and cryptocurrency mining. Company's current, revenue generating operations consist of digital currency mining and hosting.


For more details, please visit the Company's website: www.integratedventuresinc.com.


Safe Harbor Statement:


The information posted in this release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of1995. You can identify these statements by use of the words "may," "will," "should," "plans," "explores," "expects," "anticipates," "continue," "estimate," "project," "intend," and similar expressions. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those projected or anticipated. These risks and uncertainties include, but are not limited to, general economic and business conditions, effects of continued geopolitical unrest and regional conflicts, competition, changes in technology and methods of marketing, and various other factors beyond the company's control.


Integrated Ventures Reports Quarterly Revenues Of $1,440,714.00

Comments

Write a comment...
LinkedIn
Twitter
215.613.1111

Hosting Facilities > GRANBURY,TX

[thecryptomarket]

Lol ...... Release the hounds LOL

[dipbuy]

"This manipulated whore drops 2,100 points. Pos"

This is worse than Peter Schiff. The clown CEO complains about BTC trading at 36400 and being 2% up today and 120% YTD. What a professional corporate update.

https://twitter.com/IntVentures/status/1722655515400958138

[dipbuy]

36000!

[EliSmith]

I wonder how many shares involved. I remember shares that were sold for less than peanuts (way less) compared to their market price at the time.

[moneyman51]

Its a start. 239 units for $300K, did I read that right? $1250 per machine? Soon to be outdated or second hand machines? Being serious.. Could still be profitable if electric rates low enough.

However, since the company has been supposedly debt free for some time, and btc being where its at for a few mobths, how in the world does the company only have $300k for expansion? Is the money going into goggles?
Inquiring minds want to know Steve. A personal atm oossibly?

We should have twice the amount of machines by now, if not more.

Maybe when btc hits $100k Steve will buy another 100 machines.

[EliSmith]

Common shares oh oh

[dipbuy]

Integrated Ventures Buys Additional Miners With Focus On $7 Million In Yearly Revenues



https://www.integratedventuresinc.com/single-post/integrated-ventures-buys-additional-miners-with-focus-on-7-million-in-yearly-revenues

Philadelphia, PA – November 8, 2023 / PRNewswire/ - Integrated Ventures Inc, (OTCQB: INTV) (“Company”) is pleased to confirm the purchase of new cryptocurrency (Antminers S19 - ASICs) mining equipment.


Equipment details are as follow:


• Antminer S19J - 210 units

• Antminer S19Pro -15 units

• Avalon A1246 -14 units


Total Qty: 239 units

Total Value: $300,000


Steve Rubakh, CEO of Integrated Ventures, Inc., provides the following commentary:

“This purchase was completed and fully paid for by issuing combination of common shares and BTC. All miners are expected to be online within 2 weeks. As of 11/16/2023, we expect to have over 2,550 miners hashing at data center, located in Granbury, TX and managed by US Bitcoin, Corp. Estimated total hash rate is expected to exceed 250 PH.”

About Integrated Ventures Inc:


The Company a diversified holdings company that develops, acquires, operates and invests in businesses, primarily in the technology sector with focus on (1) AI/AR/MR/Blockchain platforms/applications, (2) real estate assets, suitable for data center operations and (3) cryptocurrency mining. INTV's current revenue generating operations, consist of crypto currency mining/hosting.


For more information, please visit company's website at www.integratedventuresinc.com.


Safe Harbor Statement:


The information posted in this release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. You can identify these statements by use of the words "may," "will," "should," "plans," "explores," "expects," "anticipates," "continue," "estimate," "project," "intend," and similar expressions. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those projected or anticipated. These risks and uncertainties include, but are not limited to, general economic and business conditions, effects of continued geopolitical unrest and regional conflicts, competition, changes in technology and methods of marketing, and various other factors beyond the company's control.

[thecryptomarket]

What in .....9 shares is going on here ... INTV you should hire me:) DM me

[thecryptomarket]

Looks like volume is picking up...... Not lol

[dipbuy]

This is how competent CEOs with integrity and strong vision are. Laser focused. INTV could learn a few things from MSTR, MARA, and RIOT's CEOs.

In October, @MicroStrategy acquired an additional 155 BTC for $5.3 million and now holds 158,400 BTC. Please join us at 5pm ET as we discuss our Q3 2023 financial results and answer questions about the outlook for #BusinessIntelligence and #Bitcoin. $MSTR

In October, @MicroStrategy acquired an additional 155 BTC for $5.3 million and now holds 158,400 BTC. Please join us at 5pm ET as we discuss our Q3 2023 financial results and answer questions about the outlook for #BusinessIntelligence and #Bitcoin. $MSTR https://t.co/w7eRUcGobi

— Michael Saylor⚡️ (@saylor) November 1, 2023

[dipbuy]

LMAO the clown deleted his tweet. No integrity.

[dipbuy]

Bitcoin 35400+ new 2023 high!

[dipbuy]

There! It happened: https://x.com/IntVentures/status/1719728522007109950

As BTC makes new YTD highs, the incompetent CEO will soon post a screenshot of a 1-minute chart of BTC "crashing" from 35000 to 33000 calling it "pump-and-dump". big smile

The funny part is this is not a "dump" to 33k, it just went from 35100 to now 34500.

[EliSmith]

At that rate of accumulation it might take only 75,067 years to make any difference. Nice.

[thecryptomarket]

Looking good!