BITCOIN DEPOT INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.96 USD | +3.16% |
|
-1.51% | -39.32% |
| May. 23 | Bitcoin Depot Partners with New England-Based Convenience Retailer Nouria Energy | CI |
| May. 14 | Earnings Flash (BTM) BITCOIN DEPOT Reports Q1 Revenue $138.5M, vs. Street Est of $132.9M | MT |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 399.8 | 42.81 | 32.96 | - |
| Enterprise Value (EV) 1 | 399.8 | 42.81 | 32.96 | 32.96 |
| P/E ratio | - | - | 12.7 x | 6.91 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 0.62 x | 0.06 x | 0.05 x | 0.05 x |
| EV / Revenue | 0.62 x | 0.06 x | 0.05 x | 0.05 x |
| EV / EBITDA | - | 0.76 x | 0.86 x | 0.7 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 39,531 | 13,253 | 17,346 | - |
| Reference price 2 | 10.11 | 3.230 | 1.900 | 1.900 |
| Announcement Date | 5/12/23 | 3/25/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | 646.8 | 689 | 616.9 | 687.6 |
| EBITDA 1 | - | 56.36 | 38.33 | 47.22 |
| EBIT 1 | - | 30.5 | 19.26 | 30.72 |
| Operating Margin | - | 4.43% | 3.12% | 4.47% |
| Earnings before Tax (EBT) 1 | - | 1.655 | 5.266 | 20.91 |
| Net income 1 | 3.98 | -24.43 | 6.086 | 17.15 |
| Net margin | 0.62% | -3.55% | 0.99% | 2.49% |
| EPS 2 | - | - | 0.1500 | 0.2750 |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 5/12/23 | 3/25/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 197.5 | 179.5 | 148.4 | 138.5 | 147.2 | 167.3 | 163.8 | 156.1 | 175 |
| EBITDA 1 | - | 13.95 | 8.989 | 4.885 | 9.612 | 12.36 | 12.01 | 8.4 | 12.6 |
| EBIT 1 | - | 7.436 | 3.821 | 0.699 | 4.547 | 7.04 | 6.656 | 4.6 | 9 |
| Operating Margin | - | 4.14% | 2.57% | 0.5% | 3.09% | 4.21% | 4.06% | 2.95% | 5.14% |
| Earnings before Tax (EBT) 1 | - | 1.402 | -0.511 | -4.366 | 1.914 | 3.99 | 3.506 | - | - |
| Net income 1 | - | -7.098 | -6.637 | -1.538 | 1.551 | 3.28 | 2.748 | - | - |
| Net margin | - | -3.95% | -4.47% | -1.11% | 1.05% | 1.96% | 1.68% | - | - |
| EPS 2 | -0.6900 | -0.4300 | - | -0.2500 | 0.0350 | 0.0867 | 0.0850 | -0.0300 | 0.0300 |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/14/23 | 11/13/23 | 3/25/24 | 5/14/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share | - | - | - | - |
| Cash Flow per Share | - | - | - | - |
| Capex | - | - | - | - |
| Capex / Sales | - | - | - | - |
| Announcement Date | 5/12/23 | 3/25/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
1.9
USD
Average target price
4.562
USD
Spread / Average Target
+140.13%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -39.32% | 32.96M | |
| +43.75% | 59.97B | |
| +83.64% | 10.96B | |
| +23.15% | 1.3B | |
| +64.38% | 513M | |
| -55.26% | 481M | |
| +155.04% | 414M | |
| -52.94% | 328M | |
| 0.00% | 116M | |
| -67.17% | 102M |
- Stock Market
- Equities
- BTM Stock
- Financials Bitcoin Depot Inc.
