investorscraft@gmail.com

Intrinsic ValueMicroStrategy Incorporated (0A7O.L)

Previous Close£141.08
Intrinsic Value
Upside potential
Previous Close
£141.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MicroStrategy Incorporated operates in the enterprise analytics software sector, offering a comprehensive platform that integrates hyperintelligence, visualization, and reporting tools. The company serves a diverse clientele across industries such as retail, finance, healthcare, and telecommunications, leveraging its enterprise semantic graph and scalable architecture to deliver actionable insights. Its revenue model combines software licensing, subscription services, and consulting, with a strong emphasis on customer support and education to drive adoption and retention. MicroStrategy differentiates itself through its robust API ecosystem, multi-device compatibility, and deep industry expertise, positioning it as a trusted partner for data-driven decision-making. The company faces competition from larger SaaS providers but maintains a niche appeal due to its customizable solutions and focus on governed data access. Its market position is further bolstered by its ability to integrate with existing enterprise tools, though its growth is tempered by the capital-intensive nature of its Bitcoin investment strategy.

Revenue Profitability And Efficiency

MicroStrategy reported revenue of $463.5 million for the period, reflecting its core software and services business. However, net income stood at -$1.17 billion, heavily impacted by non-operating factors, including Bitcoin-related impairments. Operating cash flow was negative at -$53 million, while capital expenditures surged to -$22.1 billion, primarily due to Bitcoin acquisitions. The company's profitability metrics are overshadowed by its speculative asset strategy, though its underlying software operations remain viable.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$6.06 underscores significant earnings pressure, largely attributable to its Bitcoin holdings. MicroStrategy's capital efficiency is strained by its aggressive cryptocurrency investments, which divert resources from core software growth. While its enterprise platform generates recurring revenue, the capital-intensive nature of its Bitcoin strategy raises questions about long-term returns on invested capital.

Balance Sheet And Financial Health

MicroStrategy's balance sheet shows $39.9 million in cash against $7.26 billion in total debt, highlighting liquidity risks. The company's financial health is heavily influenced by Bitcoin market volatility, which could impair its ability to service debt. Its substantial leverage and speculative asset exposure introduce significant balance sheet uncertainty, though its software business provides a stabilizing revenue base.

Growth Trends And Dividend Policy

MicroStrategy's growth is bifurcated, with its software business showing steady demand but its Bitcoin strategy dominating financial headlines. The company pays a modest dividend of $0.335 per share, signaling a commitment to shareholder returns despite its high-risk investment approach. Future growth will depend on balancing its core analytics offerings with its speculative asset portfolio.

Valuation And Market Expectations

With a market cap of $96.8 billion, MicroStrategy's valuation is disproportionately tied to Bitcoin's performance rather than its software operations. The high beta of 3.809 reflects extreme volatility, aligning with cryptocurrency market swings. Investors appear to price the company as a Bitcoin proxy, overshadowing its enterprise software fundamentals.

Strategic Advantages And Outlook

MicroStrategy's strategic advantage lies in its entrenched enterprise analytics platform and loyal customer base. However, its outlook is clouded by Bitcoin dependency, which introduces unpredictable earnings swings. The company must refocus on software innovation to mitigate risks and capitalize on growing demand for data-driven insights in a competitive SaaS landscape.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount