everymegawattPOWER LEDGER RESEARCH
COMPANY REPORT

TeraWulf Inc.

NasdaqWULF  ·  Power-First Operator  ·  Easton, Maryland, USA
Power-first turnkey colocation ('power landlord of AI')Ex-Bitcoin miner (zero-carbon NY grid)
$25.83
-0.9% today
June 28, 2026
1.5
TOTAL GW
0.06
OPERATIONAL GW
0.99
ANNOUNCED GW
$11.0B
MARKET CAP
$7.3B
VAL / GW

A coal-and-bitcoin operator reborn as the "power landlord of AI" — long on grid-secured megawatts and Google's backstop, short on energized capacity.

01

Overview

TeraWulf Inc. (Nasdaq: WULF) is an Easton, Maryland-based owner and operator of vertically integrated, grid-connected data center campuses. Founded as a zero-carbon bitcoin miner anchored by hydro and nuclear power on the New York grid, the company has pivoted hard into high-performance computing (HPC), repositioning its flagship Lake Mariner site in Barker, NY into a turnkey colocation campus that leases critical-IT capacity to AI and hyperscale tenants under long-term contracts.

The model is that of a power landlord, not a cloud operator: TeraWulf owns the land, the grid interconnects, and the data center shells, and delivers powered, cooled, turnkey critical-IT to tenants who bring their own GPUs. Its two anchor customers are Fluidstack (an AI cloud platform whose obligations are backstopped by Google, which holds an ~14% pro-forma equity stake) and Core42, the US arm of Abu Dhabi's G42. As of Q1 2026, 60 MW was energized for Core42 at Lake Mariner, and HPC lease revenue ($21.0M) exceeded bitcoin mining revenue for the first time.

The company describes a ~2.3 GW HPC portfolio spanning Lake Mariner plus acquired or ground-leased expansion sites — Abernathy, TX (JV); Cayuga/Lake Hawkeye in Lansing, NY; Hawesville, KY (a former smelter with 480 MW of grid-connected power); and the Chesapeake/Morgantown, MD generating station (210 MW, expandable). Every Megawatt counts 1.51 GW of named, owned/committed capacity, excluding ~0.79 GW of uncommitted 'open capacity' still under evaluation.

02

Market Thesis

The whole thesis is power, and the scarcity is real: large blocks of grid-connected, near-term-energizable power in interconnection-constrained markets are the binding constraint on AI buildout, and TeraWulf controls several. Lake Mariner sits on a former coal site with existing high-voltage interconnect; Hawesville KY (480 MW) and Morgantown MD (210 MW, up to 1 GW) are acquired industrial/generation sites where the power already exists. Owning the interconnect — rather than waiting years in a utility queue — is what let TeraWulf sign $3.7B of Fluidstack revenue and a Google backstop that now totals ~$3.2B. A reported contracted revenue backlog north of $12.8B against a ~$11B market cap is the bull's headline number.

The bear case is execution and the gap between paper and power. Only 60 MW (0.06 GW) is actually energized today; 462 MW is under construction against signed leases targeting 2026 delivery, and the rest of the 'portfolio' is acquired sites needing capital, FERC approval (Morgantown's data-center load interconnection is still pending), and customers it does not yet have. Q1 2026 adjusted EBITDA was negative $(4.1)M and the company posted a $427.6M net loss while carrying multi-billion-dollar debt. The equity is effectively a leveraged call option on flawless 2026 construction execution.

The differentiated risk is customer concentration dressed as diversification. Strip away the names and the backlog rests on two counterparties — Fluidstack (only creditworthy because Google stands behind it) and Core42/G42. If Google's appetite cools or Fluidstack stumbles before the backstop fully vests, the financing chain that makes the buildout bankable is exposed. Bulls say Google's 14% stake aligns incentives; bears note that a backstop is not the same as a hyperscaler signing its own name to a 10-year lease.

KEY DATA
Price$25.83
Market cap$11.0B
Total GW1.5 GW
Operational0.06 GW
Contracted0.46 GW
Announced0.99 GW
Val / GW$7.3B
EVERYMEGAWATT.COM · ILLUSTRATIVE — NOT INVESTMENT ADVICEWULF · 1 / 3
TERAWULF INC. · POWER LEDGER RESEARCHJUNE 28, 2026
03

Approach

Owns campuses, grid interconnects and data-center shells; delivers powered, cooled critical-IT to tenants who bring their own GPUs. Not a pure land lessor (it builds and operates the facilities) but not a neocloud either — Fluidstack and Core42 own the compute.

OWNS POWER · LANDSELLS COMPUTE · NEOCLOUD
04

Power Position

Operational · energized0.06 GW
Contracted · not operational0.46 GW
Announced · pipeline0.99 GW

Operational power is energized and earning today. Secured is grid-secured or under construction — not yet drawing load. Announced is pipeline — committed sites and stated intent. The gap between them is where the risk, and the re-rating, live.

05

Financials

LINE ITEM
VALUE
PERIOD
Total revenue$34.0MQ1-26
HPC lease revenue$21.0MQ1-26
Bitcoin mining revenue$13.0MQ1-26
Adj. EBITDA$(4.1)MQ1-26
Net loss$(427.6)MQ1-26
Cash & restricted cash~$3.1B3/31/26
Total debt~$5.8B3/31/26
Illustrative figures — auto-populated from latest SEC filings. Verify before relying.
EVERYMEGAWATT.COM · ILLUSTRATIVE — NOT INVESTMENT ADVICEWULF · 2 / 3
TERAWULF INC. · POWER LEDGER RESEARCHJUNE 28, 2026
06

Sites & Contracts

SITE
LOCATION
CAPACITY
STATUS
Lake Mariner (energized)
Barker, New York
60 MW
OPERATIONAL
Lake Mariner (CB-3/CB-4/CB-5 under construction)
Barker, New York
378 MW
SECURED
Abernathy JV (50.1% attributable; 168 MW gross)
Abernathy, Texas
84 MW
SECURED
Lake Hawkeye / Cayuga (ground lease, permitting)
Lansing, New York
300 MW
ANNOUNCED
Hawesville / Justified Data (grid-connected power available)
Hawesville, Kentucky
480 MW
ANNOUNCED
Chesapeake Data (FERC pending; expandable to 1 GW)
Morgantown, Maryland
210 MW
ANNOUNCED
CONTRACTS & OFFTAKE
COUNTERPARTY
BASIS
TERM
POWER
VALUE
ARR
Fluidstack (Google-backstopped)
10-yr HPC colocation, 200+ MW critical-IT at Lake Mariner (CB-3/CB-4); Google backstops project debt for ~14% equity
10 yrs + two 5-yr options
200 MW
$3.7B ($8.7B w/ extensions)
~$370M/yr
Fluidstack (CB-5 expansion)
Incremental 160 MW critical-IT lease at Lake Mariner; +$1.4B Google backstop (total ~$3.2B)
10 yrs
160 MW
in $12.8B+ backlog
Core42 (G42 US arm)
72.5 MW gross / 60 MW critical-IT GPU-optimized capacity at Lake Mariner — the 60 MW energized today
10 yrs + two 5-yr options
60 MW
~$1.1B
~$110M/yr
TOTAL
420 MW
$17.6B
$480M
07

Risk

Only 60 MW energized; 462 MW under construction must deliver on schedule in 2026.
Backlog rests on two customers — Fluidstack (via Google) and Core42/G42.
$(427.6)M net loss, negative adj. EBITDA, and multi-billion-dollar debt load.
Morgantown MD data-center load interconnection still pending FERC approval.
Equity trades as a leveraged option on flawless construction and financing execution.
~0.79 GW of stated portfolio is uncommitted 'open capacity' with no contracts.

Recent News

SEC · PRESS · NEWS
Jun 05 2026Bloomberg
TeraWulf eyes leveraged loans after data-center bond market win
Following its record junk-bond sale, TeraWulf is exploring the leveraged-loan market with Morgan Stanley to fund further AI data-center buildout.
Jun 03 2026Morgan Stanley
Morgan Stanley starts WULF at Overweight, $67 target
Stephen Byrd's Street-high target frames TeraWulf's grid-secured power and contracted backlog as a leveraged play on the AI infrastructure supercycle.
Jun 01 2026TeraWulf IR
TeraWulf reports final Q1 2026 results
Total revenue $34.0M with HPC lease revenue ($21.0M) topping bitcoin mining for the first time; adj. EBITDA $(4.1)M and a $427.6M net loss; reaffirms 250-500 MW of new contracted capacity annually.
May 26 2026TeraWulf (press release)
TeraWulf acquires 1+ GW Eastern Kentucky HPC campus (Muskie)
TeraWulf bought the ~285-acre Muskie Data Campus in eastern Kentucky, expected to support 1+ GW of AI/HPC capacity with initial 500 MW ramping in H2 2028.
May 12 2026MarketBeat
Keefe Bruyette raises TeraWulf target to $33, keeps Outperform
KBW lifted its WULF price target to $33 from $25 on the company's accelerating shift to contracted HPC hosting revenue.
May 08 2026SEC 8-K (earnings release)
TeraWulf reports Q1 2026 results; HPC lease revenue up sharply
Q1 revenue was $34.0M including $21.0M of HPC lease revenue, with ~$3.1B of cash/restricted cash and 60 MW of HPC capacity live for Core42 at Lake Mariner.
Apr 15 2026CoinDesk
TeraWulf falls 6% after $900M share sale to fund AI expansion
TeraWulf raised about $900 million in an equity offering to fund its Kentucky data-center buildout and repay bridge financing.
Apr 14 2026GlobeNewswire
Preliminary Q1 2026 results: ~$3.1B cash, ~$5.8B debt
Company pre-announced Q1 revenue of $30-35M and disclosed a ~$3.1B cash position against ~$5.8B of total debt funding the HPC buildout.
Feb 14 2026Spectrum News 1 (Kentucky)
Hawesville smelter to become AI data center; community split
TeraWulf's plan to convert the former Hawesville aluminum smelter into the ~480 MW Justified Data Campus drew mixed local reaction over economic impact.
Dec 18 2025TeraWulf (press release)
TeraWulf, Fluidstack price project financing for 168 MW Abernathy JV
The companies priced project-level debt for the liquid-cooled Abernathy, Texas AI data center (up to 240 MW gross / 168 MW IT), backed by hyperscaler credit support, commissioning in H2 2026.
Oct 28 2025TeraWulf (press release)
TeraWulf, Fluidstack form $9.5B 168 MW Texas HPC joint venture
A 25-year hosting JV at Abernathy, Texas represents ~$9.5B in contracted revenue, with TeraWulf holding 51% and Google backstopping $1.3B of Fluidstack's lease obligations.
Oct 16 2025Bloomberg
TeraWulf prices $3.2B junk bonds for NY data center expansion
WULF Compute priced $3.2B of 7.750% senior secured notes due 2030 to fund Lake Mariner expansion, drawing $11B+ in orders on a Google debt backstop.
DISCLAIMER

This report is produced by Every Megawatt for informational purposes only and does not constitute investment advice, a recommendation, or an offer to buy or sell any security. Figures are illustrative and auto-generated from public filings; they may be incomplete or inaccurate and should be independently verified. Every Megawatt makes no warranty as to accuracy and accepts no liability for any use of this material.

EVERYMEGAWATT.COM · ILLUSTRATIVE — NOT INVESTMENT ADVICEWULF · 3 / 3