US · BTM
Bitcoin Depot Inc.
- Sector
- Financial Services · Financial - Capital Markets
- Headquarters
- Atlanta, GA 30326
- Website
- bitcoindepot.com
Price · as of 2024-12-31
$6.70
Market cap 16.86M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $24.12 | +260% |
| Intrinsic Value(DCF) | $3.96 | -40.9% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $4.46 | -33.45% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $0.00 | $60.94 | |||
| 2022 | $71.75 | $37.08 | $501.66 | $0.00 | $8.10 |
| 2023 | $16.80 | $20.40 | $1,556.19 | $0.00 | $0.00 |
| 2024 | $9.10 | $24.12 | $0.00 | $0.00 | $4.46 |
AI valuation
Our deep-learning model estimates Bitcoin Depot Inc.'s (BTM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $24.12
- Current price
- $6.70
- AI upside
- +260%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.96
-40.9% upside
Graham-Dodd
—
— upside
Graham Formula
$4.46
-33.45% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BTM | Bitcoin Depot Inc. | $6.70 | 16.86M | +260% | -41% | — | -33% | 24.23 | -8.01 | 0.33 | 6.48 | — | -5.46 | 15.94% | 4.22% | -2.04% | -39.62% | -627.46% | 9.92% | -2.69 | 1.71 | 0.85 | 0.77 | 0.99 | -6433.00% | -1673.00% | -7129.00% | 6.23% | 0.55 | -389.31% | 19.63% | 475.60% | 19.71% | 9.16 | 18.81 | 0.39 | 8.47 |
| AFJK | Aimei Health Technology C… | $32.31 | 197.79M | — | — | — | — | 38.73 | 1.37 | — | -92.99 | 2.82 | 1.37 | 0.00% | — | — | 3.59% | -1.50% | 3.54% | 0.00 | — | 0.04 | 0.03 | -0.19 | 137368.00% | — | — | -0.68% | -0.82 | -0.95% | 0.00% | 0.00% | 0.00% | -92.99 | -147.31 | — | 39.26 |
| CPBI | Central Plains Bancshares… | $17.77 | 74.73M | +399% | -18% | +50% | +19% | 15.50 | 0.68 | 2.07 | -5.34 | — | 0.68 | 69.19% | 16.56% | 13.38% | 4.52% | 10.49% | 0.75% | 0.00 | 0.55 | — | — | -6.34 | -1233.00% | 1468.00% | -18950.00% | -5.42% | — | -8.81% | 0.00% | 0.00% | 31.68% | -5.34 | 7.88 | -0.88 | 0.30 |
| DOMH | Dominari Holdings Inc. | $3.03 | 49.15M | +4,600% | +296,864% | — | — | -2.28 | 0.84 | 1.85 | -2.42 | — | 0.84 | 100.00% | -63.52% | -81.03% | -31.70% | -31.57% | -28.09% | 0.08 | — | 7.44 | 7.17 | 0.09 | -4566.00% | 78995.00% | -3328.00% | -45.14% | -4.00 | -41.40% | 0.00% | 0.00% | 4.94% | -2.31 | -1.76 | 1.47 | -3.68 |
| HGBL | Heritage Global Inc. | $1.30 | 45.16M | +2,434% | +642% | +74% | — | 15.00 | 1.19 | 1.71 | 5.69 | — | 1.43 | 31.33% | 19.99% | 11.42% | 8.21% | 9.99% | 6.30% | 0.04 | 97.48 | 2.27 | 1.83 | -1.85 | -5758.00% | -2508.00% | -4039.00% | 9.79% | 0.53 | 14.51% | 0.00% | 0.00% | 24.23% | 6.47 | 7.71 | 1.29 | 0.17 |
| OFS | OFS Capital Corporation | $4.20 | 56.27M | +442% | +56% | -27% | — | — | 0.60 | 2.15 | 12.06 | — | 0.60 | 68.54% | 59.30% | 59.30% | 0.00% | 6.86% | 0.00% | 1.43 | 1.71 | 2.10 | 2.10 | 8.44 | -620951.00% | -1577.00% | 5448.00% | 32.00% | 4.05 | 7.96% | 17.66% | — | 31.03% | 12.09 | 10.41 | 7.17 | 0.56 |
| PLUT | Plutus Financial Group Li… | $3.21 | 49.27M | +784% | -46% | -91% | -28% | -79.44 | 7.95 | 45.01 | -60.52 | — | 8.03 | -14.60% | -74.19% | -56.66% | -9.53% | -15.73% | -6.19% | 0.04 | — | 4.16 | 3.16 | 4.20 | -930.00% | -5557.00% | -19219.00% | -2.14% | -0.52 | -24.53% | 0.00% | 0.00% | 4.00% | -56.73 | -43.70 | 42.09 | 16.41 |
| SSBI | Summit State Bank | $13.07 | 87.26M | +1,441% | +13% | +54% | -76% | 12.73 | 0.86 | 1.47 | 3.01 | — | 0.86 | 55.78% | 15.24% | 11.55% | 7.05% | 48.92% | 0.66% | 0.06 | 0.38 | 0.11 | 0.11 | -6.65 | -26290.00% | -517.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 16.30% | 3.01 | — | 0.46 | -0.50 |
| STKE | Sol Strategies Inc. Commo… | $1.33 | 29.87M | — | — | — | — | 67.19 | 16.61 | — | 55.48 | — | 16.61 | 0.00% | — | — | 30.34% | 33.19% | 28.76% | 0.00 | — | 1.02 | 1.02 | -0.23 | -20000.00% | — | -2438.00% | -0.19% | -0.48 | -4.30% | 0.00% | 0.00% | 0.21% | 53.98 | -516.13 | — | 122.63 |
About Bitcoin Depot Inc.
Bitcoin Depot Inc. owns and operates a network of cryptocurrency kiosks in North America. It provides users to buy and sell bitcoin, litecoin, and ethereum cryptocurrencies; and engages in the sale of cryptocurrency to consumers at a network of retail locations through its BDCheckout product offering and through its website over the counter trade. The company was founded in 2016 and is headquartered in Atlanta, Georgia. Bitcoin Depot Inc. is a subsidiary of BT Assets, Inc.
- CEO
- Christopher Scott Buchanan
- Employees
- 126
- Beta
- 0.87
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.96 ÷ $6.70) − 1 = -40.9% (DCF, example).