investorscraft@gmail.com

Intrinsic ValueMarathon Digital Holdings, Inc. (MARA)

Previous Close$9.52
Intrinsic Value
Upside potential
Previous Close
$9.52

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

Marathon Digital Holdings, Inc. operates as a digital asset technology company focused on cryptocurrency mining, primarily Bitcoin. The company generates revenue through the mining and sale of Bitcoin, leveraging its proprietary infrastructure and energy-efficient operations. Marathon differentiates itself by scaling its mining capacity strategically, often through partnerships with energy providers to secure low-cost power, a critical factor in the capital-intensive mining industry. The firm competes in a highly volatile and competitive sector, where operational efficiency and access to cheap electricity are key determinants of profitability. Marathon has positioned itself as one of the largest publicly traded Bitcoin miners in North America, benefiting from its vertically integrated approach and focus on sustainable energy solutions. The company’s growth is closely tied to Bitcoin’s price dynamics and regulatory developments, which influence both revenue potential and operational scalability.

Revenue Profitability And Efficiency

In FY 2024, Marathon reported revenue of $656.4 million, driven by Bitcoin mining operations, with net income reaching $541.3 million, reflecting strong profitability. However, operating cash flow was negative at -$677.0 million, indicating significant capital reinvestment and operational costs. Capital expenditures totaled -$250.8 million, underscoring the company’s ongoing investments in mining infrastructure and technology to maintain competitiveness.

Earnings Power And Capital Efficiency

Marathon’s diluted EPS stood at $1.72, demonstrating its ability to generate earnings despite the cyclical nature of cryptocurrency markets. The company’s capital efficiency is challenged by the high costs associated with mining equipment and energy consumption, though its focus on scalable operations and strategic partnerships aims to mitigate these pressures over time.

Balance Sheet And Financial Health

Marathon held $391.8 million in cash and equivalents, providing liquidity to navigate market volatility. Total debt was $2.47 billion, reflecting leveraged growth strategies. The balance sheet suggests a reliance on debt financing, which could pose risks if Bitcoin prices decline or operational costs rise unexpectedly.

Growth Trends And Dividend Policy

Marathon’s growth is tied to Bitcoin adoption and mining capacity expansion. The company does not pay dividends, reinvesting all earnings into operational scaling and technology upgrades. This aligns with its focus on long-term value creation in a rapidly evolving industry.

Valuation And Market Expectations

Market expectations for Marathon hinge on Bitcoin’s price trajectory and the company’s ability to maintain cost-efficient operations. Valuation metrics are influenced by sector volatility, with investors weighing growth potential against regulatory and macroeconomic risks.

Strategic Advantages And Outlook

Marathon’s strategic advantages include its large-scale mining operations and energy-efficient practices. The outlook depends on Bitcoin’s market performance, regulatory clarity, and the company’s execution in scaling capacity while managing costs. Long-term success will require navigating industry headwinds and capitalizing on technological advancements.

Sources

Company filings, financial statements

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