investorscraft@gmail.com

Intrinsic ValueBitcoin Group SE (ADE.DE)

Previous Close28.10
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. The company’s core revenue model hinges on transaction fees, financial services, and private equity investments in blockchain-related ventures. As a subsidiary of Priority AG, it benefits from strategic backing while navigating the highly volatile and competitive cryptocurrency market. Bitcoin Group SE distinguishes itself by focusing on regulatory-compliant services, catering to retail and institutional investors seeking secure access to digital assets. Its market position is bolstered by its early-mover advantage in Germany, though it faces stiff competition from global exchanges and fintech innovators. The company’s niche expertise in bitcoin trading and blockchain consulting provides a defensible, albeit narrow, foothold in the rapidly evolving digital finance landscape.

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 but positive earnings power. However, operating cash flow was negative at €-3.2 million, likely due to working capital fluctuations or strategic investments, offset by minimal capital expenditures of €-41k.

Earnings Power And Capital Efficiency

The company’s earnings are tied to bitcoin market activity, introducing volatility. Its capital efficiency appears constrained, given the negative operating cash flow despite profitability. The €0.39 EPS suggests adequate returns for shareholders, but reliance on cryptocurrency trading volumes limits stability. The balance sheet’s €11.06 million cash position provides liquidity to weather market downturns.

Balance Sheet And Financial Health

Bitcoin Group SE maintains a strong liquidity position with €11.06 million in cash and equivalents against minimal total debt of €0.4 million, indicating negligible leverage. This conservative structure aligns with the inherent risks of the cryptocurrency sector. The solid cash reserve supports operational flexibility and potential strategic moves, though the negative operating cash flow warrants monitoring.

Growth Trends And Dividend Policy

Growth is inherently linked to bitcoin adoption and trading volumes, which remain unpredictable. The company paid a €0.10 per share dividend, signaling confidence in sustaining payouts despite sector volatility. However, long-term growth depends on expanding its service offerings or geographic reach, as organic growth in its core market may plateau.

Valuation And Market Expectations

With a market cap of €223 million, the company trades at a high multiple relative to its earnings, reflecting investor optimism about cryptocurrency adoption. The beta of 1.316 indicates higher volatility than the broader market, aligning with sector norms. Valuation hinges on speculative growth rather than current fundamentals.

Strategic Advantages And Outlook

Bitcoin Group SE’s regulatory compliance and established platform in Germany provide a competitive edge, but its outlook is heavily tied to bitcoin’s macroeconomic trajectory. Diversification into adjacent blockchain services or partnerships could mitigate reliance on trading fees. Near-term challenges include regulatory scrutiny and competition, while long-term potential depends on broader crypto market maturation.

Sources

Company filings, market data

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