investorscraft@gmail.com

Intrinsic ValueCathedra Bitcoin Inc. (CBIT.V)

Previous Close$0.72
Intrinsic Value
Upside potential
Previous Close
$0.72

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

Cathedra Bitcoin Inc. operates as a specialized bitcoin mining company focused on developing and operating mining infrastructure primarily within the United States. The company generates revenue through the computationally intensive process of validating transactions on the Bitcoin blockchain, earning block rewards and transaction fees in bitcoin. This places Cathedra squarely within the competitive cryptocurrency mining sector, an industry characterized by high energy consumption and significant capital investment in specialized computing hardware. The firm's core operational strategy involves securing low-cost power contracts and deploying efficient application-specific integrated circuit (ASIC) miners to maximize profitability amid volatile bitcoin prices and network difficulty adjustments. Cathedra's market position is that of a small-to-mid-cap player competing against larger, vertically integrated mining operations. Its focus on strategic site development and operational efficiency is critical for maintaining competitiveness in a sector where economies of scale and access to cheap, reliable energy are paramount determinants of long-term viability and market share.

Revenue Profitability And Efficiency

For the fiscal year, Cathedra reported revenue of CAD 23.1 million, achieving a narrow net income of CAD 0.67 million, which translates to a diluted EPS of CAD 0.002. The company's profitability appears marginal relative to its revenue base. A notable concern is the negative operating cash flow of CAD -0.79 million, indicating that core mining operations were not self-funding during this period, potentially due to high operational costs or timing differences in bitcoin sales.

Earnings Power And Capital Efficiency

The company's earnings power is directly tied to the market price of bitcoin, its mining efficiency, and network difficulty. The minimal net income suggests thin margins, a common challenge in the capital-intensive mining industry. The absence of reported capital expenditures for the period is unusual for a company in this sector, which typically requires continuous investment in hardware to maintain computational competitiveness, potentially indicating a period of consolidation or a shift in strategic investment.

Balance Sheet And Financial Health

Cathedra's balance sheet shows limited liquidity, with cash and equivalents of approximately CAD 0.1 million. Total debt is significant at CAD 7.0 million, creating a potentially high leverage ratio relative to its equity and cash flow. This financial structure, combined with negative operating cash flow, suggests elevated financial risk and a reliance on external financing or asset sales to fund ongoing operations and debt obligations.

Growth Trends And Dividend Policy

The company does not pay a dividend, which is consistent with its status as a growth-oriented, capital-intensive enterprise in the volatile cryptocurrency sector. Future growth is contingent on its ability to scale mining capacity, manage operational costs, and navigate the inherent cyclicality of bitcoin's price. The trends indicate a focus on survival and operational optimization rather than aggressive expansion under the current market conditions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 43.1 million, the market valuation reflects significant speculation on the future price of bitcoin and the company's ability to execute its mining strategy. The exceptionally high beta of 4.96 confirms the stock's extreme sensitivity to cryptocurrency market sentiment and broader risk appetite, positioning it as a highly volatile and speculative asset within the financial services sector.

Strategic Advantages And Outlook

Cathedra's strategic advantage hinges on its operational focus and ability to secure favorable energy contracts. The outlook is intrinsically linked to the price trajectory of bitcoin and the company's success in managing its debt load while improving cash flow generation. Success will require navigating intense industry competition, technological obsolescence of mining hardware, and regulatory developments, making its future highly uncertain and dependent on both internal execution and external market forces.

Sources

Company FilingsPublic 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