Microstrategy Inc
NASDAQ:MSTR

Watchlist Manager
Microstrategy Inc Logo
Microstrategy Inc
NASDAQ:MSTR
Watchlist
Price: 179.7232 USD -3.38%
Market Cap: 51.6B USD

Intrinsic Value

The intrinsic value of one MSTR stock under the Base Case scenario is 259.9346 USD. Compared to the current market price of 179.7232 USD, Microstrategy Inc is Undervalued by 31%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MSTR Intrinsic Value
259.9346 USD
Undervaluation 31%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Microstrategy Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about MSTR?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is MSTR valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Microstrategy Inc.

Explain Valuation
Compare MSTR to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Reliance on Bitcoin exposes MicroStrategy’s balance sheet to extreme volatility, creating large swings in tangible book value and potentially undermining investor confidence if a sustained price downturn occurs.

Stagnating revenue growth from the core enterprise analytics segment suggests that the firm’s software offerings are not converting new clients or upselling efficiently, raising concerns about long-term viability outside of Bitcoin holdings.

High leverage from debt used to purchase additional Bitcoin could strain liquidity and reduce strategic flexibility, particularly during market periods where both cryptocurrency values and software license sales soften.

Bull Theses

MicroStrategy’s large Bitcoin position may offer outsized upside if digital currency adoption accelerates, allowing the company’s equity to benefit significantly as institutional interest in cryptocurrencies continues to rise.

Continued enhancements to cloud-based analytics offerings could reinvigorate the firm’s core software business, unlocking cross-selling opportunities to both existing and new enterprise clients.

The company’s dual focus on data intelligence and its growing Bitcoin treasury differentiates MicroStrategy from traditional software vendors, potentially attracting technologically progressive customers and forward-thinking investors alike.

Show More Less
How do you feel about MSTR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Microstrategy Inc

Current Assets 214m
Cash & Short-Term Investments 54.3m
Receivables 118.1m
Other Current Assets 41.6m
Non-Current Assets 73.4B
PP&E 79.2m
Intangibles 73.2B
Other Non-Current Assets 120.2m
Current Liabilities 324.1m
Accounts Payable 48.7m
Accrued Liabilities 74.4m
Other Current Liabilities 201m
Non-Current Liabilities 15.2B
Long-Term Debt 8.2B
Other Non-Current Liabilities 7B
Efficiency

Free Cash Flow Analysis
Microstrategy Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Microstrategy Inc

Revenue
474.9m USD
Cost of Revenue
-141.9m USD
Gross Profit
333m USD
Operating Expenses
11.7B USD
Operating Income
12B USD
Other Expenses
-4.3B USD
Net Income
7.7B USD
Fundamental Scores

MSTR Profitability Score
Profitability Due Diligence

Microstrategy Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
ROIC is Increasing
Strong 3Y Average Operating Margin
Exceptional Net Margin
61/100
Profitability
Score

Microstrategy Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

MSTR Solvency Score
Solvency Due Diligence

Microstrategy Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
50/100
Solvency
Score

Microstrategy Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MSTR Price Targets Summary
Microstrategy Inc

Wall Street analysts forecast MSTR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MSTR is 539.7643 USD with a low forecast of 429.25 USD and a high forecast of 740.25 USD.

Lowest
Price Target
429.25 USD
139% Upside
Average
Price Target
539.7643 USD
200% Upside
Highest
Price Target
740.25 USD
312% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Microstrategy Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for MSTR 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

MSTR Insider Trading
Buy and sell transactions by insiders

MSTR News

Other Videos
What is the Intrinsic Value of one MSTR stock?

The intrinsic value of one MSTR stock under the Base Case scenario is 259.9346 USD.

Is MSTR stock undervalued or overvalued?

Compared to the current market price of 179.7232 USD, Microstrategy Inc is Undervalued by 31%.

Back to Top