investorscraft@gmail.com

Intrinsic ValueThe Bitcoin Fund (QBTC.TO)

Previous Close$108.71
Intrinsic Value
Upside potential
Previous Close
$108.71

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Bitcoin Fund is a closed-end investment fund specializing in long-term bitcoin holdings, offering investors a regulated and convenient alternative to direct cryptocurrency exposure. Operating within the asset management sector, the fund capitalizes on the growing institutional and retail demand for digital assets while mitigating some of the operational complexities associated with direct ownership. Headquartered in Toronto, it serves as a bridge between traditional financial markets and the volatile yet high-potential cryptocurrency space. The fund’s structure appeals to investors seeking bitcoin exposure without the technical and security challenges of self-custody, positioning it as a niche player in the financial services industry. Its market position is bolstered by its listing on the Toronto Stock Exchange, providing liquidity and transparency uncommon in the broader crypto market. Unlike actively managed funds, QBTC.TO adopts a passive strategy, tracking bitcoin’s performance, which simplifies its value proposition but ties its success closely to bitcoin’s price movements and regulatory developments.

Revenue Profitability And Efficiency

The fund reported revenue of CAD 88.7 million, with net income reaching CAD 411.9 million, reflecting its direct correlation to bitcoin’s price appreciation. Its diluted EPS of CAD 71.06 underscores the fund’s earnings power, though operating cash flow was negative at CAD -12.2 million, likely due to timing differences in asset management or investor redemptions. The absence of capital expenditures aligns with its passive investment strategy.

Earnings Power And Capital Efficiency

QBTC.TO’s earnings are highly sensitive to bitcoin’s market performance, as evidenced by its substantial net income relative to revenue. The fund’s beta of 2.45 highlights its volatility, mirroring bitcoin’s price swings. With no debt and minimal cash reserves (CAD 16,433), the fund’s capital structure is lean, relying entirely on its bitcoin holdings for value creation.

Balance Sheet And Financial Health

The fund maintains a debt-free balance sheet, with total assets anchored by its bitcoin portfolio. Its financial health is intrinsically linked to cryptocurrency market conditions, as liquidity depends on bitcoin’s tradability. The lack of leverage reduces downside risk but does not insulate investors from bitcoin’s inherent price volatility.

Growth Trends And Dividend Policy

Growth is contingent on bitcoin adoption and price trends, with no dividends distributed (CAD 0 per share), as the fund prioritizes capital appreciation. The fund’s market cap of CAD 769.5 million reflects investor confidence in bitcoin’s long-term potential, though its performance remains cyclical relative to crypto market cycles.

Valuation And Market Expectations

The fund’s valuation is a direct derivative of bitcoin’s market price, trading at a premium or discount to its net asset value depending on investor sentiment. High beta signals market expectations of continued volatility, aligning with broader cryptocurrency trends.

Strategic Advantages And Outlook

QBTC.TO’s primary advantage is its simplicity and accessibility for investors seeking bitcoin exposure without operational hurdles. However, its outlook is heavily tied to regulatory clarity and institutional adoption of cryptocurrencies. While the fund benefits from bitcoin’s scarcity-driven narrative, it remains vulnerable to macroeconomic shifts affecting risk assets.

Sources

Company description, financial data from disclosed filings, TSX listings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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