Previous Close | $434.58 |
Intrinsic Value | $19.72 |
Upside potential | -95% |
Data is not available at this time.
MicroStrategy Incorporated operates at the intersection of enterprise analytics software and digital asset investment, primarily Bitcoin. The company generates revenue through its proprietary business intelligence (BI) platform, which enables organizations to analyze and visualize complex data. While its software segment serves corporate clients globally, MicroStrategy has increasingly positioned itself as a Bitcoin holding company, leveraging its treasury strategy to accumulate BTC as a long-term store of value. This dual focus creates a unique market position, blending traditional SaaS revenue with speculative crypto exposure. The BI market is competitive, dominated by players like Tableau and Power BI, but MicroStrategy differentiates through its legacy expertise and integrated analytics solutions. Its Bitcoin strategy, however, has drawn scrutiny due to volatility and leverage risks, making it a high-beta proxy for crypto adoption. The company’s market positioning hinges on its ability to balance software growth with Bitcoin’s price appreciation, a dynamic that attracts both tech investors and crypto enthusiasts.
MicroStrategy reported $463.5 million in revenue for the period, but its net income was deeply negative at -$1.17 billion, driven by Bitcoin-related impairments and operating costs. The diluted EPS of -$6.06 reflects these challenges. Operating cash flow was -$53 million, with capital expenditures at -$10.5 million, indicating constrained liquidity. The company’s profitability is heavily influenced by non-crypto operations, as its BI segment remains its primary cash flow generator.
The company’s earnings power is bifurcated: its BI software generates recurring revenue, while its Bitcoin holdings introduce volatility. Capital efficiency is strained by debt-funded BTC acquisitions, with $7.25 billion in total debt against $38.1 million in cash. This leverage amplifies risks, particularly if Bitcoin prices decline. The lack of positive EPS or operating cash flow underscores reliance on asset appreciation rather than operational earnings.
MicroStrategy’s balance sheet is dominated by Bitcoin holdings, creating liquidity and solvency risks. With $38.1 million in cash against $7.25 billion in debt, the company’s financial health is highly sensitive to BTC price swings. The absence of dividends aligns with its capital allocation strategy, prioritizing Bitcoin accumulation over shareholder returns. This aggressive stance may limit financial flexibility in downturns.
Growth is driven by Bitcoin’s performance, as the company’s software revenue grows modestly. No dividends are paid, reflecting a focus on reinvestment into BTC. The strategy hinges on long-term crypto adoption, but near-term trends depend on market sentiment. Shareholder value is tied to Bitcoin’s appreciation, making the stock a speculative play rather than a traditional equity investment.
MicroStrategy’s valuation is a function of its Bitcoin holdings and software business. The market prices it as a leveraged Bitcoin proxy, with premiums or discounts based on crypto sentiment. Investors should note the disconnect between its operational performance and market capitalization, which is driven by BTC’s embedded value rather than standalone financial metrics.
The company’s strategic advantage lies in its early Bitcoin adoption and BI expertise. However, its outlook is fraught with volatility risks, given its debt-heavy crypto bets. Success depends on Bitcoin’s sustained appreciation and software revenue stability. Regulatory scrutiny and market cycles could disrupt its trajectory, making it a high-risk, high-reward proposition.
MicroStrategy 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |