investorscraft@gmail.com

Intrinsic ValueBitfarms Ltd. (BITF.TO)

Previous Close$3.16
Intrinsic Value
Upside potential
Previous Close
$3.16

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

Bitfarms Ltd. operates as a vertically integrated Bitcoin mining company, leveraging its proprietary infrastructure to validate transactions on the Bitcoin Blockchain. The company generates revenue primarily through block rewards and transaction fees, supplemented by hosting services for third-party mining hardware and electrician services in Quebec. Positioned in the highly competitive and volatile cryptocurrency mining sector, Bitfarms differentiates itself through cost-efficient energy sourcing and strategic geographic diversification across North America. The firm’s operations are capital-intensive, requiring significant investments in hardware and energy infrastructure, but its focus on renewable energy and operational scalability provides a competitive edge. As regulatory scrutiny and energy costs shape the industry, Bitfarms’ ability to maintain low production costs and adapt to market fluctuations will be critical to its long-term viability. The company’s secondary revenue stream from electrician services adds modest diversification but remains ancillary to its core mining operations.

Revenue Profitability And Efficiency

In its latest fiscal year, Bitfarms reported revenue of CAD 192.9 million, reflecting its primary dependence on cryptocurrency mining rewards. However, the company posted a net loss of CAD 54.1 million, underscoring the sector’s volatility and high operational costs. Operating cash flow was negative at CAD 140.6 million, exacerbated by substantial capital expenditures of CAD 339.9 million, indicative of aggressive infrastructure expansion.

Earnings Power And Capital Efficiency

Bitfarms’ diluted EPS of -CAD 0.13 highlights its current lack of profitability, a common challenge in the capital-intensive crypto-mining industry. The firm’s high beta of 4.26 signals extreme sensitivity to Bitcoin price swings and broader market sentiment. Capital efficiency remains strained due to relentless hardware upgrades and energy costs, though its asset-light hosting segment offers marginal diversification.

Balance Sheet And Financial Health

The company holds CAD 59.5 million in cash and equivalents against total debt of CAD 23.4 million, suggesting a manageable leverage position. However, negative operating cash flow and heavy capex commitments raise liquidity concerns, particularly if Bitcoin prices decline further. Bitfarms’ ability to sustain its growth trajectory hinges on securing additional financing or improving operational cash generation.

Growth Trends And Dividend Policy

Bitfarms has prioritized expansion over profitability, as evidenced by its significant capex outlays. The company does not pay dividends, reinvesting all resources into scaling its mining capacity. Growth is tightly correlated with Bitcoin’s adoption and price trends, making future performance highly speculative. Its hosting services and electrician operations provide minor revenue stability but lack material growth potential.

Valuation And Market Expectations

With a market cap of CAD 806.1 million, Bitfarms trades at a premium to its revenue, reflecting investor optimism about Bitcoin’s long-term appreciation. The stock’s extreme volatility (beta: 4.26) aligns with the crypto sector’s risk-reward profile. Market expectations are bifurcated, balancing bullish Bitcoin narratives against operational execution risks and regulatory uncertainties.

Strategic Advantages And Outlook

Bitfarms’ strategic focus on low-cost energy and geographic diversification mitigates some sector risks, but its outlook remains tethered to Bitcoin’s price trajectory. The company’s ability to scale efficiently while navigating regulatory and energy challenges will determine its competitiveness. Near-term headwinds include capital constraints and market volatility, but successful execution could position it favorably in a recovering crypto market.

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