investorscraft@gmail.com

Intrinsic ValueCryptoStar Corp. (CSTR.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

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

CryptoStar Corp. operates as a cryptocurrency mining enterprise within the highly competitive and capital-intensive digital asset sector. The company generates revenue through three distinct channels: self-mining of cryptocurrencies like Bitcoin and Ethereum, providing hosting services for third-party mining equipment, and selling specialized mining hardware to customers. This diversified approach aims to mitigate the volatility inherent in crypto markets while leveraging the company's infrastructure investments. CryptoStar maintains mining data centers in Canada and the United States, positioning itself to capitalize on regions with favorable energy costs and regulatory environments. The company operates in the distributed ledger technology space, utilizing specialized application-specific integrated circuit (ASIC) miners to perform computationally intensive cryptographic operations that secure blockchain networks. As a small-cap participant on the TSX Venture Exchange, CryptoStar competes against significantly larger, vertically integrated mining operations with greater financial resources and scale advantages. The company's market position remains challenged by intense competition, Bitcoin halving events that reduce mining rewards, and persistent energy cost pressures that continually test operational efficiency.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, CryptoStar reported revenue of CAD 2.08 million while sustaining a substantial net loss of CAD 4.59 million. The company's operations consumed significant cash, with negative operating cash flow of CAD 2.36 million, indicating fundamental challenges in achieving profitability from core mining activities. The absence of capital expenditures suggests the company is not currently expanding its mining infrastructure, potentially focusing instead on optimizing existing operations amid difficult market conditions for cryptocurrency miners.

Earnings Power And Capital Efficiency

CryptoStar's earnings power remains severely constrained, as evidenced by a diluted EPS of -CAD 0.0104. The negative operating cash flow demonstrates that current operations are not generating sufficient returns to cover ongoing expenses. The company's capital efficiency appears challenged, with mining operations requiring substantial energy inputs and equipment maintenance costs that currently outweigh revenue generation, creating significant headwinds for achieving sustainable profitability in the competitive crypto mining landscape.

Balance Sheet And Financial Health

The company maintains CAD 1.97 million in cash and equivalents against total debt of CAD 2.45 million, resulting in a leveraged balance sheet position. This debt-to-cash ratio indicates potential liquidity constraints, particularly given the cash-burning nature of current operations. The financial health appears precarious, with negative cash flow from operations limiting the company's ability to service debt obligations without additional financing or strategic restructuring of operations.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth trends, with revenue insufficient to cover operational costs. The company maintains a zero dividend policy, which is consistent with its loss-making position and need to preserve capital. The cryptocurrency mining industry's cyclical nature and Bitcoin's price volatility create significant uncertainty around future growth prospects, making consistent expansion challenging without substantial improvements in operational efficiency or favorable market movements.

Valuation And Market Expectations

With a market capitalization of approximately CAD 6.35 million, the market appears to assign minimal value to the company's operations beyond its existing cash balance. The exceptionally high beta of 4.182 reflects extreme volatility and significant sensitivity to cryptocurrency price movements and broader market sentiment. This valuation suggests investors perceive substantial risk and limited growth prospects without a clear path to profitability or competitive differentiation in the crowded mining sector.

Strategic Advantages And Outlook

CryptoStar's strategic position remains challenged by scale disadvantages relative to larger mining operations. Potential advantages include geographic diversification across North American jurisdictions and a three-pronged revenue model. However, the outlook is constrained by persistent operational losses, high energy costs, and cryptocurrency market volatility. Success likely depends on achieving operational breakeven, potentially through strategic partnerships, technological upgrades, or favorable cryptocurrency price appreciation that could improve mining economics.

Sources

Company financial statementsTSX Venture Exchange filings

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