investorscraft@gmail.com

Intrinsic ValueBitcoin Group SE (BTC.SW)

Previous CloseCHF49.35
Intrinsic Value
Upside potential
Previous Close
CHF49.35

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 combines private equity expertise with blockchain technology, positioning itself as a niche player in the digital asset ecosystem. Its revenue model hinges on transaction fees, financial services, and strategic investments in the crypto space. The firm competes in a high-volatility sector dominated by global exchanges but maintains a regional focus, leveraging regulatory familiarity and localized trust. Unlike pure-play crypto exchanges, Bitcoin Group SE integrates consulting and financial services, offering a hybrid approach that appeals to both retail and institutional clients navigating Europe’s evolving crypto regulations. Its market position is bolstered by first-mover advantage in Germany, though scalability remains a challenge against larger, diversified platforms.

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, while capital expenditures remained minimal at €-41k, indicating low asset intensity.

Earnings Power And Capital Efficiency

The company’s earnings are driven by transaction-based fees and advisory services, with a capital-light model evidenced by negligible capex. The absence of significant debt (€401k) and a cash reserve of €11.06 million suggest prudent liquidity management. However, the negative operating cash flow raises questions about sustainable cash generation, necessitating closer scrutiny of recurring revenue streams.

Balance Sheet And Financial Health

Bitcoin Group SE maintains a robust balance sheet with €11.06 million in cash and equivalents against minimal total debt, yielding a net cash position. This liquidity cushion supports operational flexibility, though the negative operating cash flow warrants monitoring. Shareholders’ equity appears stable, with no dividend payouts in FY 2023, reflecting a reinvestment-oriented strategy.

Growth Trends And Dividend Policy

Revenue growth is tied to bitcoin adoption and trading activity, which remains volatile. The company has eschewed dividends, prioritizing retained earnings for platform development or acquisitions. Its market cap of €246.75 million implies investor confidence in long-term crypto adoption, but reliance on a single platform (Bitcoin.de) introduces concentration risk.

Valuation And Market Expectations

At a market cap of €246.75 million, the stock trades at a high P/E multiple (~127x), reflecting speculative growth expectations rather than current earnings. The beta of 1.265 indicates sensitivity to broader market and crypto volatility, aligning with its niche positioning.

Strategic Advantages And Outlook

Bitcoin Group SE benefits from regulatory clarity in Germany and a trusted brand in Bitcoin.de. Its hybrid model diversifies revenue but faces scalability limits. The outlook hinges on crypto market recovery and expansion into adjacent services, though execution risks persist given cash flow challenges and competitive pressures.

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