
Microstrategy Inc
NASDAQ:MSTR

Intrinsic Value
The intrinsic value of one
MSTR
stock under the Base Case scenario is
8.57
USD.
Compared to the current market price of 341.81 USD,
Microstrategy Inc
is
Overvalued by 97%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Microstrategy Inc
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Microstrategy Inc
Balance Sheet Decomposition
Microstrategy Inc
Current Assets | 252.3m |
Cash & Short-Term Investments | 38.1m |
Receivables | 183.8m |
Other Current Assets | 30.4m |
Non-Current Assets | 25.6B |
PP&E | 80.9m |
Intangibles | 23.9B |
Other Non-Current Assets | 1.6B |
Free Cash Flow Analysis
Microstrategy Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Microstrategy Inc
Revenue
|
463.5m
USD
|
Cost of Revenue
|
-129.5m
USD
|
Gross Profit
|
334m
USD
|
Operating Expenses
|
-397.1m
USD
|
Operating Income
|
-63.1m
USD
|
Other Expenses
|
-1.1B
USD
|
Net Income
|
-1.2B
USD
|
MSTR Profitability Score
Profitability Due Diligence
Microstrategy Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Microstrategy Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
MSTR Solvency Score
Solvency Due Diligence
Microstrategy Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Score
Microstrategy Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSTR Price Targets Summary
Microstrategy Inc
According to Wall Street analysts, the average 1-year price target for
MSTR
is 448.34 USD
with a low forecast of 189.38 USD and a high forecast of 630 USD.
Dividends
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?
The intrinsic value of one
MSTR
stock under the Base Case scenario is
8.57
USD.
Compared to the current market price of 341.81 USD,
Microstrategy Inc
is
Overvalued by 97%.