investorscraft@gmail.com

Intrinsic ValueBitcoin Group SE (0RWM.L)

Previous Close£28.10
Intrinsic Value
Upside potential
Previous Close
£28.10

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

Bitcoin Group SE operates at the intersection of cryptocurrency and financial services, primarily through its Bitcoin.de trading platform, which facilitates bitcoin transactions in Germany and beyond. As a subsidiary of Priority AG, the company leverages its niche expertise in blockchain technology to provide secure, regulated trading services, catering to retail and institutional investors. Its revenue model hinges on transaction fees, consulting services, and financial offerings tied to digital assets. Positioned in the highly volatile cryptocurrency sector, Bitcoin Group SE differentiates itself through regulatory compliance and a localized approach, capitalizing on Europe's evolving crypto adoption trends. The company faces competition from global exchanges but maintains relevance through its focus on the German market and trust-based user experience. Its dual role as a trading platform and financial service provider allows it to capture value across the crypto ecosystem, though its growth is inherently tied to bitcoin's price volatility and regulatory developments.

Revenue Profitability And Efficiency

In FY 2023, Bitcoin Group SE reported revenue of €7.75 million, with net income of €1.94 million, reflecting a net margin of approximately 25%. The diluted EPS of €0.39 underscores modest profitability, though operating cash flow was negative at €-3.2 million, likely due to working capital fluctuations or strategic investments. Capital expenditures were minimal (€-40,838), suggesting a lean operational model.

Earnings Power And Capital Efficiency

The company’s earnings power is closely tied to bitcoin trading activity, with its platform-driven model benefiting from scalability. However, the negative operating cash flow raises questions about sustainable liquidity generation. The absence of significant debt (€401,354) and a cash reserve of €11.06 million provide a buffer against market downturns, but capital efficiency metrics remain influenced by crypto market cycles.

Balance Sheet And Financial Health

Bitcoin Group SE maintains a robust balance sheet, with cash and equivalents covering 27.5x its total debt. The low leverage ratio and €11.06 million liquidity position indicate strong solvency, though the negative operating cash flow warrants monitoring. Shareholders’ equity appears stable, supported by retained earnings and a conservative debt profile.

Growth Trends And Dividend Policy

The company’s growth is inherently linked to bitcoin adoption and price trends, with FY 2023 performance reflecting moderate traction. A dividend of €0.10 per share signals confidence in cash reserves, though payout sustainability depends on future profitability. Expansion opportunities lie in broadening service offerings or geographic reach, but regulatory hurdles and market volatility pose risks.

Valuation And Market Expectations

With a market cap of €223.1 million and a beta of 1.316, Bitcoin Group SE trades with higher volatility than the broader market, typical of crypto-exposed equities. Investors likely price in growth potential from crypto adoption, though the valuation must account for sector-specific risks and the company’s reliance on a single revenue stream.

Strategic Advantages And Outlook

Bitcoin Group SE’s regulatory compliance and localized platform provide a competitive edge in Europe’s fragmented crypto market. However, its outlook hinges on bitcoin’s mainstream acceptance and ability to diversify revenue streams. Strategic partnerships or technology upgrades could enhance resilience, but near-term performance will remain cyclical.

Sources

Company filings, London Stock Exchange disclosures

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