Breaking News
Investing Pro 0
NEW! Get Actionable Insights with InvestingPro+ Try 7 Days Free

Understanding The Math Behind MicroStrategy

By Vince MartinStock MarketsSep 21, 2022 11:41AM ET
www.investing.com/analysis/understanding-the-math-behind-microstrategy-200630121
Understanding The Math Behind MicroStrategy
By Vince Martin   |  Sep 21, 2022 11:41AM ET
Saved. See Saved Items.
This article has already been saved in your Saved Items
 
 
MSTR
+10.79%
Add to/Remove from Watchlist
Add to Watchlist
Add Position

Position added successfully to:

Please name your holdings portfolio
 
BTC/USD
+3.64%
Add to/Remove from Watchlist
Add to Watchlist
Add Position

Position added successfully to:

Please name your holdings portfolio
 
GBTC
+3.26%
Add to/Remove from Watchlist
Add to Watchlist
Add Position

Position added successfully to:

Please name your holdings portfolio
 
BITO
+3.81%
Add to/Remove from Watchlist
Add to Watchlist
Add Position

Position added successfully to:

Please name your holdings portfolio
 
  • MicroStrategy's big bet on Bitcoin now drives the value of MSTR stock
  • Value in the operating business seems thin barring a change
  • The case for MSTR is simple: it’s a leveraged play on the underlying cryptocurrency

Broadly speaking, MicroStrategy Incorporated (NASDAQ:MSTR) is one of four ways for investors to play Bitcoin. Each has its advantages and disadvantages.

Obviously, investors worldwide can own Bitcoin directly. But network fees and commissions remain rather high on most regulated exchanges. Simply buying and (eventually) selling the coin can eat up a mid-single-digit percentage of the capital invested. Bitcoin ownership generally requires some level of security as well.

There are a pair of liquid funds as well. Grayscale Bitcoin Trust (OTC:GBTC) owns Bitcoin directly. But management fees are 2% per year, and those fees can erode returns, particularly if Bitcoin rises over a period of years. The ProShares Bitcoin Strategy ETF (NYSE:BITO) has lower fees of just 0.95% per annum but invests in Bitcoin futures rather than offering direct ownership.

And then there’s MSTR stock. To be sure, MicroStrategy is not purely a play on Bitcoin. The company’s software business, founded in 1989, has generated $500 million in revenue over the past four quarters. But with a stash of Bitcoin now worth almost $2.5 billion, it’s the crypto that drives the value of the overall company, and thus of MicroStrategy stock.

How Bitcoin can drive that value is something every investor, and potential investor, in MSTR stock must understand.

The Basic Math

At the end of the second quarter, MicroStrategy had $69 million in cash on the balance sheet. The company also owned 129,699 Bitcoin (it rounded up to 130,000 this week in a small transaction). At the current price ($18,886.30 as of this writing), at the end of Q2, the stash was worth $2.45 billion.

But those purchases have been funded by borrowings. On June 30, 2020, MicroStrategy had $421 million in cash on its balance sheet, and zero debt. Since then, the company has borrowed $2.375 billion, all of which has gone to buying bitcoin. Earlier this year, the company even secured a $205 million term loan that was backed by the bitcoin it had purchased with other borrowed funds.

So far, the strategy hasn’t necessarily been a winner. MicroStrategy on average has paid just more than $30,000 for Bitcoin that now trades below $19,000. On paper, the company has a loss of some $1.4 billion.

Bitcoin And MSTR From Here

Given that paper loss, an investor might expect that MSTR stock has been a loser since it began buying the cryptocurrency. That actually hasn’t been the case. Here’s how MSTR has traded against Bitcoin since Aug. 10, 2020, the day before the software company made its initial investment of $250 million:

MSTR Chart.
MSTR Chart.

Over those two-plus years, Bitcoin has rallied 66%; with a 59% gain, MSTR has only modestly underperformed. There’s a reason for that, and it’s the same reason why the math here doesn’t quite seem to work.

MicroStrategy has a market capitalization of just over $2 billion. Net of debt, the value of its cash, and Bitcoin is about $200 million.

That leaves, in theory, a $1.8 billion valuation on the operating business. But there’s little, if any, chance the market would value that business anywhere close to that level.

Again, trailing 12-month revenue is about $500 million. EBITDA (earnings before interest, taxes, depreciation, and amortization) over that period is roughly $35 million excluding impairment losses on the Bitcoin holdings. Excluding stock-based compensation, free cash flow is essentially zero.

Given that revenue actually has declined over the past decade, the operating business likely is worth no more than $1 billion, or 2x revenue. Indeed, at the end of 2019 MicroStrategy had an enterprise value just over $1 billion, and it’s difficult to argue that two and a half years later the business is in better shape. Revenue has stagnated, and operating profit remains essentially zero.

Simple math here would suggest that MSTR is overvalued. With $1 billion for the operating business plus $200 million in cash and Bitcoin net of debt suggests a market cap of $1.2 billion. That, in turn, suggests a share price of $110 or so, roughly 45% downside.

A Levered Bet

So why aren’t investors just buying Bitcoin, or GBTC, or BITO?

One reason is the disadvantages above. But another key reason is precisely the debt on MicroStrategy’s balance sheet. MSTR is a leveraged bet on Bitcoin.

That leverage has inherent value. It’s part of why MSTR, despite paying $30,000 for Bitcoin now worth $20,000 now, has kept up with the underlying cryptocurrency over the past 23 months.

Put another way, what MSTR represents is an in-the-money call option on Bitcoin prices. If Bitcoin soars, the stock should outperform.

The catch, however, is that the outperformance has to be significant. Imagine, for instance, that Bitcoin rebounds to $40,000. MicroStrategy’s holdings now are worth $5.2 billion. The operating business still is worth $1 billion; debt of cash stays the same at about $2.3 billion.

In theory, MicroStrategy now should have a market cap of $3.9 billion. The catch is that in this scenario, BTC/USD has more than doubled; fundamentally speaking, MSTR should not.

Perhaps there’s more optionality value from that point that makes up the difference, but the broad point holds. There is some logic as to why MSTR should trade at a premium to the value of its assets, but there’s a real question as to whether the premium should be quite this large.

Disclaimer: As of this writing, Vince Martin has no positions in any securities mentioned.

Understanding The Math Behind MicroStrategy
 

Related Articles

Vince Martin
Micron Looks Like A Buy, But Not Yet By Vince Martin - Oct 04, 2022 13

So far, the market has shrugged off last week’s disappointing outlook from Micron The long view makes some sense, as Micron is an intensely cyclical company One key question:...

Understanding The Math Behind MicroStrategy

Add a Comment

Comment Guidelines

We encourage you to use comments to engage with other users, share your perspective and ask questions of authors and each other. However, in order to maintain the high level of discourse we’ve all come to value and expect, please keep the following criteria in mind:  

  •            Enrich the conversation, don’t trash it.

  •           Stay focused and on track. Only post material that’s relevant to the topic being discussed. 

  •           Be respectful. Even negative opinions can be framed positively and diplomatically. Avoid profanity, slander or personal attacks directed at an author or another user. Racism, sexism and other forms of discrimination will not be tolerated.

  • Use standard writing style. Include punctuation and upper and lower cases. Comments that are written in all caps and contain excessive use of symbols will be removed.
  • NOTE: Spam and/or promotional messages and comments containing links will be removed. Phone numbers, email addresses, links to personal or business websites, Skype/Telegram/WhatsApp etc. addresses (including links to groups) will also be removed; self-promotional material or business-related solicitations or PR (ie, contact me for signals/advice etc.), and/or any other comment that contains personal contact specifcs or advertising will be removed as well. In addition, any of the above-mentioned violations may result in suspension of your account.
  • Doxxing. We do not allow any sharing of private or personal contact or other information about any individual or organization. This will result in immediate suspension of the commentor and his or her account.
  • Don’t monopolize the conversation. We appreciate passion and conviction, but we also strongly believe in giving everyone a chance to air their point of view. Therefore, in addition to civil interaction, we expect commenters to offer their opinions succinctly and thoughtfully, but not so repeatedly that others are annoyed or offended. If we receive complaints about individuals who take over a thread or forum, we reserve the right to ban them from the site, without recourse.
  • Only English comments will be allowed.

Perpetrators of spam or abuse will be deleted from the site and prohibited from future registration at Investing.com’s discretion.

Write your thoughts here
 
Are you sure you want to delete this chart?
 
Post
Post also to:
 
Replace the attached chart with a new chart ?
1000
Your ability to comment is currently suspended due to negative user reports. Your status will be reviewed by our moderators.
Please wait a minute before you try to comment again.
Thanks for your comment. Please note that all comments are pending until approved by our moderators. It may therefore take some time before it appears on our website.
Comments (2)
Stephen Fa
Stephen Fa Sep 21, 2022 5:21PM ET
Saved. See Saved Items.
This comment has already been saved in your Saved Items
Consider both Bitcoin and gold in a diversified portfolio, and not more than 20% of portfolio. (Not financial advice)
Son Yay
Son Yay Sep 21, 2022 1:07PM ET
Saved. See Saved Items.
This comment has already been saved in your Saved Items
The best way to trade trade these stalemale digital BeanieBaby tokens is do what John McAfee is doing right now...nothing. He said it'd go to being the global currency after getting to $1mn. Those maxies dreaming it'll be worth the total global GDP divided by 21mn are just that delusional deluded dreamers. Maybe Saylor ends up in prison too. Tax fraud. And just ends it like McAfee.
 
Are you sure you want to delete this chart?
 
Post
 
Replace the attached chart with a new chart ?
1000
Your ability to comment is currently suspended due to negative user reports. Your status will be reviewed by our moderators.
Please wait a minute before you try to comment again.
Add Chart to Comment
Confirm Block

Are you sure you want to block %USER_NAME%?

By doing so, you and %USER_NAME% will not be able to see any of each other's Investing.com's posts.

%USER_NAME% was successfully added to your Block List

Since you’ve just unblocked this person, you must wait 48 hours before renewing the block.

Report this comment

I feel that this comment is:

Comment flagged

Thank You!

Your report has been sent to our moderators for review
Continue with Google
or
Sign up with Email