investorscraft@gmail.com

Intrinsic ValueBitcoin Depot Inc. (BTMWW)

Previous Close$0.05
Intrinsic Value
Upside potential
Previous Close
$0.05

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 in the cryptocurrency infrastructure sector, specializing in Bitcoin ATM kiosks and digital asset exchange services. The company generates revenue primarily through transaction fees from its network of ATMs, enabling users to buy and sell Bitcoin with cash. As one of the largest Bitcoin ATM providers globally, Bitcoin Depot serves both retail and underbanked populations, positioning itself as a bridge between traditional cash transactions and digital currency adoption. The company competes in a rapidly evolving fintech landscape, where regulatory scrutiny and technological advancements shape market dynamics. Its scalable kiosk network and focus on accessibility differentiate it from purely digital exchanges, catering to customers seeking instant liquidity. Bitcoin Depot’s market position hinges on its ability to expand its physical footprint while maintaining compliance with evolving cryptocurrency regulations.

Revenue Profitability And Efficiency

Bitcoin Depot reported revenue of $573.7 million for FY 2024, reflecting strong transactional activity across its ATM network. However, the company posted a net loss of $11.7 million, indicating margin pressures from operational costs or competitive fee structures. Operating cash flow of $22.5 million suggests core operations are cash-generative, though capital expenditures of $10.8 million highlight ongoing investments in infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.0007 underscores challenges in translating top-line growth to profitability. Capital efficiency metrics are not fully discernible without asset turnover or ROIC figures, but the modest operating cash flow relative to revenue implies potential inefficiencies in scaling operations or cost management.

Balance Sheet And Financial Health

Bitcoin Depot holds $29.5 million in cash against $63.5 million of total debt, indicating a leveraged position. The liquidity cushion appears thin relative to liabilities, warranting scrutiny of refinancing risks or covenant compliance. Absent detailed maturity schedules, the debt structure remains unclear.

Growth Trends And Dividend Policy

The $1.92 dividend per share is atypical for a loss-making company and may reflect special distributions or capital return priorities. Growth prospects depend on ATM network expansion and adoption trends, though profitability must improve to sustain shareholder returns.

Valuation And Market Expectations

Market expectations likely balance Bitcoin’s volatility with the company’s asset-light scalability. Valuation multiples are unavailable, but the loss-making profile and niche positioning may limit comparability to traditional fintech or payment peers.

Strategic Advantages And Outlook

Bitcoin Depot’s physical distribution network offers a defensible niche, but regulatory and crypto market risks persist. The outlook hinges on cost discipline and whether transaction volumes can offset competitive and macroeconomic headwinds.

Sources

Company filings, CIK 0001901799

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