Bitcoin Depot Inc
NASDAQ:BTM
Intrinsic Value
The intrinsic value of one BTM stock under the Base Case scenario is 4.67 USD. Compared to the current market price of 4.43 USD, Bitcoin Depot Inc is Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Bitcoin Depot Inc
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Bitcoin Depot Inc
Balance Sheet Decomposition
Bitcoin Depot Inc
Current Assets | 45.6m |
Cash & Short-Term Investments | 35m |
Receivables | 147k |
Other Current Assets | 10.5m |
Non-Current Assets | 44.1m |
PP&E | 28m |
Intangibles | 10.7m |
Other Non-Current Assets | 5.4m |
Free Cash Flow Analysis
Bitcoin Depot Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Bitcoin Depot Inc
Revenue
|
599.4m
USD
|
Cost of Revenue
|
-485.4m
USD
|
Gross Profit
|
113.9m
USD
|
Operating Expenses
|
-72.6m
USD
|
Operating Income
|
41.3m
USD
|
Other Expenses
|
-47.3m
USD
|
Net Income
|
-6m
USD
|
BTM Profitability Score
Profitability Due Diligence
Bitcoin Depot Inc's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
Score
Bitcoin Depot Inc's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
BTM Solvency Score
Solvency Due Diligence
Bitcoin Depot Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Score
Bitcoin Depot Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BTM Price Targets Summary
Bitcoin Depot Inc
According to Wall Street analysts, the average 1-year price target for BTM is 7.14 USD with a low forecast of 5.05 USD and a high forecast of 9.45 USD.
Dividends
Current shareholder yield for BTM is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one BTM stock under the Base Case scenario is 4.67 USD.
Compared to the current market price of 4.43 USD, Bitcoin Depot Inc is Undervalued by 5%.