B

Bitcoin Depot Inc
NASDAQ:BTM

Watchlist Manager
Bitcoin Depot Inc
NASDAQ:BTM
Watchlist
Price: 1.31 USD -7.75% Market Closed
Market Cap: 95.9m USD

Relative Value

The Relative Value of one BTM stock under the Base Case scenario is hidden USD. Compared to the current market price of 1.31 USD, Bitcoin Depot Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BTM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
90
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0.2
vs History
36
vs Industry
60
Median 3Y
-6
Median 5Y
-5.9
Industry
17.3
Forward
3.5
vs History
91
vs Industry
57
Median 3Y
5
Median 5Y
5.3
Industry
10.1
vs History
72
vs Industry
45
Median 3Y
4
Median 5Y
5.2
Industry
17
vs History
36
vs Industry
25
Median 3Y
-6.3
Median 5Y
-6.1
Industry
1.7
vs History
87
vs Industry
83
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
Forward
0.2
vs History
87
vs Industry
72
Median 3Y
1.6
Median 5Y
1.6
Industry
4.3
vs History
91
vs Industry
58
Median 3Y
3.3
Median 5Y
3.6
Industry
8.7
Forward
1.7
vs History
87
vs Industry
54
Median 3Y
4.7
Median 5Y
4.8
Industry
12.7
Forward
2.2
vs History
91
vs Industry
53
Median 3Y
4.9
Median 5Y
5.5
Industry
10.9
vs History
91
vs Industry
37
Median 3Y
5.8
Median 5Y
8.3
Industry
15
vs History
87
vs Industry
11
Median 3Y
3.8
Median 5Y
4.2
Industry
1.2

Multiples Across Competitors

BTM Competitors Multiples
Bitcoin Depot Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Bitcoin Depot Inc
NASDAQ:BTM
95.9m USD 0.2 10.5 1.5 1.7
US
Cintas Corp
NASDAQ:CTAS
77.2B USD 7.3 41.9 27.2 32.9
US
Copart Inc
NASDAQ:CPRT
38.6B USD 8.3 24.2 17.2 19.4
AU
Brambles Ltd
ASX:BXB
31B AUD 3.1 23.2 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.2B CAD 4.5 51.9 19.7 28.7
US
RB Global Inc
F:J1F
17.1B EUR 4.4 50.8 19.3 28.2
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.7 10.4 17.3
US
Aurora Innovation Inc
NASDAQ:AUR
9.2B USD 4 622.4 -11.5 -9.5 -9.3
FR
Elis SA
PAR:ELIS
5.8B EUR 1.2 15.6 5.4 13.9
DK
Iss A/S
CSE:ISS
38.3B DKK 0.5 14 7.3 10
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.6 12.7 15.9
P/S Multiple
Revenue Growth P/S to Growth
US
B
Bitcoin Depot Inc
NASDAQ:BTM
Average P/S: 423.2
0.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.3
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.3
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.5
5%
0.9
US
RB Global Inc
F:J1F
4.4
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 622.4
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.7
N/A N/A
P/E Multiple
Earnings Growth PEG
US
B
Bitcoin Depot Inc
NASDAQ:BTM
Average P/E: 29.2
10.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.9
11%
3.8
US
Copart Inc
NASDAQ:CPRT
24.2
6%
4
AU
Brambles Ltd
ASX:BXB
23.2
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.9
35%
1.5
US
RB Global Inc
F:J1F
50.8
35%
1.5
FR
Spie SA
PAR:SPIE
40.7
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.5 N/A N/A
FR
Elis SA
PAR:ELIS
15.6
15%
1
DK
Iss A/S
CSE:ISS
14
13%
1.1
US
I
IAA Inc
F:3NI
19.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
B
Bitcoin Depot Inc
NASDAQ:BTM
Average EV/EBITDA: 13.7
1.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
27.2
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.2
7%
2.5
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.7
11%
1.8
US
RB Global Inc
F:J1F
19.3
11%
1.8
FR
Spie SA
PAR:SPIE
10.4
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.5 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.3
6%
1.2
US
I
IAA Inc
F:3NI
12.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
B
Bitcoin Depot Inc
NASDAQ:BTM
Average EV/EBIT: 18.4
1.7
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.9
11%
3
US
Copart Inc
NASDAQ:CPRT
19.4
7%
2.8
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.7
9%
3.2
US
RB Global Inc
F:J1F
28.2
9%
3.1
FR
Spie SA
PAR:SPIE
17.3
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.3 N/A N/A
FR
Elis SA
PAR:ELIS
13.9
10%
1.4
DK
Iss A/S
CSE:ISS
10
7%
1.4
US
I
IAA Inc
F:3NI
15.9
N/A N/A