← Back to Stock Screener← Stock Screener
ZYBERNO
Stock Report
Updated Jun 12, 2026

Bitcoin Depot Inc. (BTMWW)

Financial Services • NASDAQ

$0.00

Professional Investment Analysis

ZYBERNO SCORE →
Is it a great business? Is it getting better?
43.0/100
WEAK BUSINESS
Bitcoin Depot Inc. (BTMWW) scores 43/100 — weak fundamentals with mixed indicators requiring careful analysis before acting.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
+100.0%
Undervalued
Is the market underestimating or overestimating what this business is capable of going forward?
+3.5%
Slight Underestimate
↑ UNDER
+50%
Brina Gap
-50%
↓ OVER
← OVERVALUED
-100%
Margin of Safety
UNDERVALUED →
+100%
UNDERESTIMATED
GROWTH
DOUBLE
DISCOUNT
EXPENSIVE
HYPE
VALUE
TRAP
0,0
MoS +100.0%  ·  Gap +3.5%

Two independent signals. One tells you if the stock is cheap relative to what the business has historically generated for owners — the Margin of Safety. The other tells you if the market is underestimating what the business is capable of going forward — the Brina Gap.

They are calculated from completely different data sources and answer completely different questions. The Margin of Safety reads the past. The Brina Gap reads the present economics and compares them against what the current stock price is assuming about the future.

When both point in the same direction simultaneously — DOUBLE DISCOUNT — the probability of genuine mispricing is high. The market is wrong on two independent dimensions at once, which is rare and significant.

The most dangerous scenario is not an overvalued stock — those are easy to avoid. It is a VALUE TRAP: a stock that appears cheap historically but where the market is already pricing in stronger growth than the business fundamentals support. Without the Brina Gap signal this looks identical to a genuine opportunity. The matrix separates them instantly.

The Brina Gap is the more powerful of the two signals. Most investors and analytical tools focus on valuation alone — whether a stock is cheap relative to earnings. Far fewer systematically compare what the business economics structurally support against what the stock price is actually assuming. That gap between fundamental growth potential and market expectations is where the most reliable mispricings live, and where this matrix earns its value.

Use this as your first filter. A stock in DOUBLE DISCOUNT territory is worth investigating. Everything else requires either more caution or a specific reason to act.

DOUBLE DISCOUNT OPPORTUNITY
Bitcoin Depot Inc. (BTMWW) scores a Double Discount — Margin of Safety +100.0% against historical owner earnings and Brina Gap +3.5% against forward business economics. Both independent signals point to undervaluation simultaneously.
🎯 Expected Annual Return →
549.4%
5-year annualised assuming price converges to intrinsic value
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-76.0%)
Debt-to-Equity (Solvency Risk):CRITICAL (5.73x)
Operating Margin (Operational Efficiency):AVERAGE (12.2%)
Return on Capital (Capital Efficiency):NEUTRAL (423.2%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
💎
Intrinsic Value
DCF Fair Value
$13.72
🛡️
Margin of Safety
Valuation Gap
100.0%
🎯
Expected Return
Projected Annual
549.4%
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

According to Zyberno, Bitcoin Depot Inc. (BTMWW) is a buy opportunity — WEAK BUSINESS (43/100) trading at a Margin of Safety of +100.0% against historical owner earnings, with a Brina Gap of +3.5% confirming the market is underestimating its forward growth capacity.

According to Zyberno's DCF model, Bitcoin Depot Inc. (BTMWW) trades at $0.00 against an estimated intrinsic value per share of $13.72 — a +100.0% Margin of Safety based on Owner Earnings of $30.67M TTM, projected at -19.6% growth for 10 years with a 2.5% terminal growth rate. The Brina Gap of +3.5% strengthens the case: based on the company's ROIC (423.2%) and reinvestment rate (-3.9%), the business can fundamentally grow at -16.5% — but the current enterprise value implies the market expects -20.0%. This places BTMWW in the Double Discount quadrant of the Brina Matrix, the rarest and most attractive position. Zyberno's model translates this into a 5-year expected return of 549.4% annually.

Over the trailing twelve months, BTMWW generated $30.67M in Owner Earnings. Capital was deployed as follows: $10.10M paid as dividends, $5.49M invested in capital expenditures. Reinvestment rate: -3.9%. Owner Earnings have declined at 19.6% annually over the trailing five years using log-linear regression.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:0.00
Market Cap:$2.86K

Valuation Multiples (3)

P/B Ratio:0.00x
P/S Ratio:0.00x
Peg Ratio:-999.00x

Enterprise Metrics (3)

Enterprise Value:$1.83M
Ev Ebitda Ratio:0.02x
Pfcf Ratio:0.00x
B. Profitability Assessment

Return Metrics (7)

ROE:
-76.0%
📊 Click to view full BTMWW ROE analysis →
ROA:-5.4%
Roic:
423.2%
📊 Click to view full BTMWW ROIC analysis →
Reinvestment Rate:-3.9%
Fundamental Growth Rate (g):-16.5%
Market-Implied Growth Rate:-20.0%
Brina Gap:
3.5%
☷ Click to view full BTMWW Brina Gap analysis →

Margin Analysis (3)

Operating Margin Ttm:12.2%
Net Margin Ttm:-1.0%
Ebitda Margin:13.6%

TTM Performance (2)

Operating Margin Ttm:12.2%
Net Margin Ttm:-1.0%

Yield Metrics (3)

Earnings Yield:-$215.00K
Owner Earnings Yield:$1.07M
Dividend Yield:353,338.7%
C. Log-Linear Regression Growth Trends

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-9.8%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):100.0%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):-31.3%
Operating Cash Flow Growth Rate (Linear):-34.9%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):66.1%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:1.26x
Quick Ratio:1.26x
Cash Ratio:1.03x

Leverage Analysis (3)

Debt To Equity Ttm:5.73x
Debt-to-Equity Ratio:5.73x
Debt To Ebitda:0.81x

Coverage Ratios (1)

Times Interest Earned:-999.00

Capital Structure (4)

Working Capital:16,661,000.00
Cash And Cash Equivalents:65,632,000.00
Long Term Debt:$60.49M
Net Debt:$1.83M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $614.85M
Linear Growth: -9.8%
📊 Click to view full BTMWW Revenue analysis & methodology →
Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

$0.00
Operating income TTM: $74.76M
Linear Growth: 66.1%
📊 Click to view full BTMWW Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: -$6.18M
Linear Growth: 100.0%
📊 Click to view full BTMWW Net Income analysis & methodology →
Income Before Tax:$34.11M
Ebitda Ttm:83,608,000.00

Operating Expenses (5)

Operating Expenses:72,083,000.00
R And D Expense:0.00
Sga Expense:64,413,000.00
Income Tax Expense:$4.90M
Interest Expense:-14,413,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:55.5%
Ebitda Margin:13.6%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$130.58M
Current Assets:$80.33M
Ppe Net:0.00
Goodwill:8,717,000.00
Intangible Assets:$804.00K

Liability Structure (4)

Total Liabilities:119,158,000.00
Current Liabilities:63,668,000.00
Long Term Debt:$60.49M
Short Term Debt:$6.97M

Equity & Capital (3)

Equity:$11.42M
Retained Earnings:-$49.61M
Common Stock:0.00

Working Capital Items (3)

Accounts Receivable:639,000.00
Inventory:0.00
Accounts Payable:39,858,000.00

Special Items (2)

Contract Liabilities:343,000.00
Stock Based Compensation:1,609,000.00
C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $33.98M
Linear Growth: -34.9%
Free cash flow TTM: $28.49M
Linear Growth: -31.3%
📊 Click to view full BTMWW Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$634.00K
Capital Expenditures Ttm:5,489,000.00

Financing Activities (3)

Financing Cash Flow:$5.97M
Dividends Paid Ttm:10,102,000.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:35,108,000.00
Long Term Debt Issuance:$0.00
Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:8,849,000.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-0.86
-$0.86
Earnings Per Share Ttm:-$0.86

Revenue & Cash Per Share (3)

Sales Per Share Ttm:86.02
Operating Cash Flow Per Share:$4.75
Fcf Per Share Ttm:3.99

Book Value & Capital (2)

Book Value Per Share:$1.60
Cash Per Share:9.18

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:5.41x
Working Capital Turnover Ttm:36.90x

Receivables Management (2)

Receivables Turnover Ttm:962.21x
Days Sales Outstanding Ttm:0.38

Inventory Management (2)

Inventory Turnover Ttm:-999.00x
Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:23.66
Cash Conversion Cycle:-1,022.28
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:20.00
Quality Score:30.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Owner Earnings Analysis (3)

Owner earnings TTM: $30.67M
Linear Growth: -19.6%
📊 Click to view full BTMWW Owner Earnings analysis & methodology →
Owner Earnings Per Share:$4.29
Owner Earnings Yield:$1.07M

Growth Assessment (1)

Owner Earnings Growth Rate:-$19.57

Damodaran Growth Analysis (4)

Reinvestment Rate:-3.9%
Fundamental Growth Rate (g):-16.5%
Market-Implied Growth Rate:-20.0%
Brina Gap:
3.5%
☷ Click to view full BTMWW Brina Gap analysis →

Intrinsic Value Models (1)

Intrinsic Value:
$98.08M
📊 Click to view full BTMWW DCF valuation →

Margin of Safety (1)

Margin Of Safety:
100.0%
📊 Click to view full BTMWW valuation analysis →

Return Scenarios (1)

Theoretical 5-Year Return:
549.4%
📊 Click to view full BTMWW expected return analysis →

Investment Assessment (1)

Buffett Assessment:Excellent margin of safety
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):-9.8%
Net Income Growth Rate (Linear):100.0%
Operating Income Growth Rate (Linear):66.1%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):-31.3%
Operating Cash Flow Growth Rate (Linear):-34.9%

Other Growth Rates (2)

Book Value Growth Rate (Linear):45.0%
Owner Earnings Growth Rate:-$19.57
C. Company Profile & Context

Corporate Information (6)

Symbol:BTMWW
Company Name:Bitcoin Depot Inc.
Sector:Financial Services
Industry:Finance Services
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:penny
Volume Category:N/A

Share Structure (3)

Shares Outstanding:7.15M
Shares Outstanding Basic:7.15M
Shares Outstanding Diluted:7.15M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-06-12 23:35:56 UTC
Data Timestamp:2026-06-12T23:35:56.408521
Scroll to Top