Riot Platforms, Inc. (NASDAQ: RIOT)

Sector: Financial Services Industry: Capital Markets CIK: 0001167419
Market Cap 4.32 Bn
P/B 1.23
P/E 26.36
P/S 6.79
ROIC (Qtr) 4.58
Div Yield % 0.00
Rev 1y % (Qtr) 112.57
Total Debt (Qtr) 871.85 Mn
Debt/Equity (Qtr) 0.25

About

Riot Platforms, Inc., known by its stock symbol RIOT, operates in the digital asset industry as a vertically integrated Bitcoin mining company. The company's primary business activities revolve around enhancing its capabilities to mine Bitcoin in support of the Bitcoin blockchain. Riot Platforms boasts a significant presence in the Bitcoin mining space, with its Rockdale Facility being the largest single Bitcoin mining facility in North America, measured by developed capacity. Revenue for Riot Platforms is generated through three business segments:...

Read more

Price action

Investment thesis

Bull case

  • Strong tangible asset base of 4.33B provides 4.96x coverage of total debt 871.85M, indicating robust asset backing and low credit risk.
  • Tangible assets of 4.33B provide exceptional 214.23x coverage of deferred revenue 20.19M, showing strong service capability backing.
  • Operating cash flow of (565.76M) fully covers other non-current liabilities (17.14M) by 33.02x, showing strong long-term stability.
  • Operating cash flow of (565.76M) provides strong 2.53x coverage of operating expenses (223.76M), showing operational efficiency.
  • Strong free cash flow of (1.03B) provides 17.77x coverage of acquisition spending (58.11M), indicating disciplined M&A strategy.

Bear case

  • Operating cash flow of (565.76M) barely covers its investment activities of (703.98M), with a coverage ratio of 0.80, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (703.98M) provide weak support for R&D spending of 49.31M, which is -14.28x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 471.56M provide limited coverage of acquisition spending of (58.11M), which is -8.11x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of (565.76M) provides insufficient coverage of deferred revenue obligations of 20.19M, which is -28.02x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (565.76M) shows concerning coverage of stock compensation expenses of 123.06M, with a -4.60 ratio indicating potential earnings quality issues.

Peer comparison

Companies in the Capital Markets
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GS Goldman Sachs Group Inc 284.23 Bn 17.94 4.84 911.32 Bn
2 MS Morgan Stanley 279.63 Bn 17.97 4.05 353.12 Bn
3 SCHW Schwab Charles Corp 179.33 Bn 23.09 7.83 27.59 Bn
4 HOOD Robinhood Markets, Inc. 106.92 Bn 48.73 25.43 0.00 Bn
5 CRCL Circle Internet Group, Inc. 40.97 Bn 261.00 24.22 0.15 Bn
6 IBKR Interactive Brokers Group, Inc. 28.23 Bn 30.79 4.75 28.43 Bn
7 LPLA LPL Financial Holdings Inc. 27.60 Bn 33.13 1.77 7.52 Bn
8 FUTU Futu Holdings Ltd 22.89 Bn 18.13 8.54 1.75 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.07 1.07
EV to Cash from Ops. EV/CFO -8.44 15.33
EV to Debt EV to Debt 5.48 21.89
EV to EBIT EV/EBIT 23.10 -0.80
EV to EBITDA EV/EBITDA 9.00 11.20
EV to Free Cash Flow [EV/FCF] EV/FCF -4.62 43.08
EV to Market Cap EV to Market Cap 1.10 -0.05
EV to Revenue EV/Rev 7.49 12.82
Price to Book Value [P/B] P/B 1.23 3.09
Price to Earnings [P/E] P/E 26.36 6.20
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 4.22
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 10.37
Dividend per Basic Share Div per Share (Qtr) 0.00 0.70
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 -8.68
Interest Coverage Int. cover (Qtr) 5.22 37.53
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 33.21 -12,429.64
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -16.50 1,588.78
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 4.88
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 932.01 270.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 201.15 333.57
EBIT Growth (1y) % EBIT 1y % (Qtr) 952.84 3,103.22
EBT Growth (1y) % EBT 1y % (Qtr) 1,248.42 3,039.53
EPS Growth (1y) % EPS 1y % (Qtr) 161.90 24.25
FCF Growth (1y) % FCF 1y % (Qtr) -27.40 -80.08
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 97.82 51.33
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.14 0.42
Cash Payout Ratio Cash Payout (Qtr) 0.00 -0.08
Cash Ratio Cash Ratio (Qtr) 1.32 2.01
Current Ratio Curr Ratio (Qtr) 1.47 3.47
Debt to Equity Ratio Debt/Equity (Qtr) 0.25 1.46
Interest Cover Ratio Int Coverage (Qtr) 5.22 37.53
Times Interest Earned Times Interest Earned (Qtr) 5.22 37.53
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 84.50 76.68
EBIT Margin % EBIT Margin % (Qtr) 32.44 46.81
EBT Margin % EBT Margin % (Qtr) 26.23 58.57
Gross Margin % Gross Margin % (Qtr) 50.60 53.60
Net Profit Margin % Net Margin % (Qtr) 25.70 29.41