investorscraft@gmail.com

Intrinsic ValueBitcoin Depot Inc. (BTM)

Previous Close$3.93
Intrinsic Value
Upside potential
Previous Close
$3.93

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 Depot Inc. operates as a leading cryptocurrency ATM network, providing accessible Bitcoin transactions through its extensive kiosk infrastructure. The company generates revenue primarily through transaction fees, offering users a seamless way to buy and sell Bitcoin in physical locations. Positioned in the fintech sector, Bitcoin Depot capitalizes on the growing demand for decentralized financial services, distinguishing itself with a broad geographic footprint and user-friendly interfaces. Its market position is reinforced by strategic partnerships and a focus on regulatory compliance, ensuring trust in a volatile industry. The company serves both retail and underbanked populations, bridging the gap between traditional finance and digital assets. By maintaining a scalable and asset-light model, Bitcoin Depot remains agile in a competitive landscape dominated by digital-first platforms.

Revenue Profitability And Efficiency

Bitcoin Depot reported revenue of $573.7 million for FY 2024, reflecting strong transactional activity. However, net income stood at -$11.7 million, indicating ongoing cost pressures or reinvestment needs. Operating cash flow was positive at $22.5 million, suggesting core operations are sustainable, while capital expenditures of -$10.8 million highlight moderate reinvestment in infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.0007 underscores current unprofitability, though its operating cash flow signals underlying earnings potential. Capital efficiency appears balanced, with expenditures aligned to growth without excessive leverage. The model’s scalability could improve margins as transaction volumes increase.

Balance Sheet And Financial Health

Bitcoin Depot holds $29.5 million in cash against $63.5 million in total debt, indicating a leveraged position. Liquidity remains manageable, supported by positive operating cash flow. The balance sheet suggests moderate financial risk, contingent on sustaining revenue growth to service obligations.

Growth Trends And Dividend Policy

Despite net losses, the dividend payout of $1.92 per share signals confidence in cash generation. Growth is likely tied to expanding ATM networks and transaction volumes, though profitability must improve for long-term sustainability. The dividend policy may appeal to income-focused investors despite earnings challenges.

Valuation And Market Expectations

The market likely prices Bitcoin Depot on growth potential rather than current earnings, given its revenue scale and niche positioning. Valuation metrics would hinge on adoption trends and regulatory developments in the crypto ATM space.

Strategic Advantages And Outlook

Bitcoin Depot’s physical network offers a unique edge in crypto accessibility, though competition from digital platforms persists. Regulatory tailwinds and mainstream crypto adoption could drive future upside, but profitability execution remains critical. The outlook depends on balancing expansion with cost discipline.

Sources

Company filings (CIK: 0001901799), FY 2024 financial 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