Download PDF

1. Company Snapshot

1.a. Company Description

Marathon Digital Holdings, Inc.operates as a digital asset technology company that mines cryptocurrencies with a focus on the blockchain ecosystem and the generation of digital assets in United States.As of December 31, 2021, it had approximately 8,115 bitcoins, which included the 4,794 bitcoins held in the investment fund.


The company was formerly known as Marathon Patent Group, Inc.and changed its name to Marathon Digital Holdings, Inc.in February 2021.


Marathon Digital Holdings, Inc.was incorporated in 2010 and is headquartered in Las Vegas, Nevada.

Show Full description

1.b. Last Insights on MARA

Marathon Digital Holdings, Inc.'s recent performance was negatively impacted by mounting losses and valuation concerns despite strong revenue growth. The company's Q3 financial results revealed a 92% year-over-year revenue growth, but a quarterly loss of $0.32 per share. Weakness in Bitcoin prices also affected the stock. However, the company is expanding into AI and HPC, leveraging its compute assets to diversify growth. A recent rating upgrade by Compass Point to a buy rating with a $30.00 price target may positively impact the stock.

1.c. Company Highlights

2. MARA's Q3 2025 Earnings: A Pivotal Shift Towards AI and Energy Infrastructure

MARA's Q3 2025 revenues surged 92% to $252.4 million, driven by an 88% increase in Bitcoin's average price and a 74% increase in mined Bitcoin. The company's focus on operational and financial discipline resulted in substantial growth of its compute capacity and Bitcoin holdings, ending the quarter with 52,850 Bitcoin. The actual EPS came out at '-0.32' relative to estimates at '-0.26', indicating a slight deviation from expectations. Analysts estimate next year's revenue growth at 21.2%, suggesting a continued upward trajectory.

Publication Date: Nov -11

📋 Highlights
  • Bitcoin Holdings Expansion: Ended Q3 with 52,850 Bitcoin, having mined 2,100 BTC in the quarter.
  • Revenue Surge: Revenue jumped 92% to $252.4M, driven by 88% higher Bitcoin prices and 74% more mined Bitcoin.
  • Energy Infrastructure: Partnered with MPLX to build 400MW gas-fired power plants for $1M/MW data center infrastructure.
  • AI Inference Cost Leadership: Daily cost per petahash improved 15% YoY, targeting lowest-cost AI token production.

Financial Performance and Margin Analysis

The company's purchased energy cost of Bitcoin for the quarter was $39,235, and its daily cost per petahash per day improved 15% year-over-year. This reduction in energy costs contributed to the overall improvement in financial performance. MARA's ability to manage its energy costs effectively is crucial in maintaining its competitive edge in the Bitcoin mining space.

Strategic Shift Towards AI and Energy Infrastructure

MARA is evolving from a pure-play Bitcoin miner to a vertically integrated digital infrastructure company, converting energy into value and intelligence. The company is positioning itself at the nexus of AI trends, open-source AI, and private cloud compute. As Fred Thiel, Chairman and CEO, noted, "We're seeing a shift from GPUs to ASICs, which has dramatically improved the number of calculations that can be processed per unit of energy." This strategic shift is expected to drive long-term value for stockholders.

Valuation Metrics and Outlook

With a P/S Ratio of 6.41 and an EV/EBITDA of 2.76, MARA's valuation suggests that the market is pricing in significant growth potential. The company's ROE of 20.82% indicates a strong return on equity, while its Net Debt / EBITDA ratio of -0.45 suggests a healthy debt profile. As MARA continues to execute its strategy, investors will be watching closely for milestones such as partnerships with large energy companies, increased inference AI usage, and rising profit per megawatt hour.

Conclusion on Growth Prospects

The secured power capacity and operational flexibility with integrated power will likely drive long-term value for MARA's stockholders. The key factors to watch will be the value flows between AI-ready assets and the Bitcoin mining option value. As the company continues to evolve, especially with the energy generation story and the integration of AI, it is likely to attract more attention and get more credit for its model.

3. NewsRoom

Card image cap

Dow Jones Today: Stocks Gain After Major Indexes Snap 5-Session Winning Streaks; Tech, Crypto-Tied Shares Rebound

Dec -02

Card image cap

Dow Jones Today: Stock Indexes Close Lower to Begin December Trading; Big Tech, Crypto-Tied Shares Drop Amid Risk-Off Sentiment

Dec -02

Card image cap

Bitcoin Price Tumbles as Cryptocurrencies Come Under Pressure Again; Strategy Stock Plunges

Dec -01

Card image cap

MARA vs. BITF: Which Bitcoin Miner is the Smarter Bet Right Now?

Nov -28

Card image cap

Stock Market Live November 28: S&P 500 (SPY) Running Higher on Black Friday

Nov -28

Card image cap

IREN vs. MARA: Which Bitcoin-Focused Stock Has an Edge?

Nov -27

Card image cap

Stock Of The Day: Is The Mara Holdings Death Spiral Finally Over?

Nov -25

Card image cap

Top US Bitcoin Miner Plunges Amid BTC Correction— Momentum Score Hits Bottom Decile

Nov -25

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (11.93%)

6. Segments

Digital Currency Blockchain

Expected Growth: 11.93%

Marathon Digital Holdings, Inc.'s 11.93% growth in Digital Currency Blockchain is driven by increasing adoption of cryptocurrencies, rising demand for secure and efficient transaction processing, and the company's strategic expansion into new markets. Additionally, advancements in blockchain technology, growing institutional investment, and favorable regulatory environments also contribute to this growth.

7. Detailed Products

Bitcoin Mining

Marathon Digital Holdings, Inc. is a leading Bitcoin mining company that operates a large-scale mining operation, utilizing a fleet of advanced ASIC miners to mine Bitcoin.

Data Center Hosting

The company offers data center hosting services, providing a secure and reliable environment for cryptocurrency mining operations.

Cryptocurrency Mining Pool

Marathon Digital Holdings, Inc. operates a cryptocurrency mining pool, allowing miners to pool their resources and increase their chances of solving complex mathematical equations and earning cryptocurrency rewards.

Blockchain Consulting

The company offers blockchain consulting services, providing expertise and guidance to organizations seeking to integrate blockchain technology into their operations.

8. Marathon Digital Holdings, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Marathon Digital Holdings, Inc. is medium due to the availability of alternative cryptocurrencies and mining equipment. While the company's focus on Bitcoin mining provides some differentiation, the industry is highly competitive, and substitutes are readily available.

Bargaining Power Of Customers

The bargaining power of customers for Marathon Digital Holdings, Inc. is low due to the company's focus on institutional clients and the lack of dependence on individual customers. The company's large-scale mining operations also provide some bargaining power in negotiations with suppliers.

Bargaining Power Of Suppliers

The bargaining power of suppliers for Marathon Digital Holdings, Inc. is medium due to the company's dependence on a few key suppliers for mining equipment and energy. While the company has some bargaining power due to its scale, suppliers also have some leverage due to the specialized nature of the equipment and services required.

Threat Of New Entrants

The threat of new entrants for Marathon Digital Holdings, Inc. is high due to the relatively low barriers to entry in the cryptocurrency mining industry. New entrants can easily set up mining operations, and the industry is highly competitive, with many established players.

Intensity Of Rivalry

The intensity of rivalry for Marathon Digital Holdings, Inc. is high due to the highly competitive nature of the cryptocurrency mining industry. The industry is characterized by many established players, and the company faces intense competition for market share and access to limited resources such as energy and mining equipment.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 16.78%
Debt Cost 3.95%
Equity Weight 83.22%
Equity Cost 30.92%
WACC 26.40%
Leverage 20.16%

11. Quality Control: Marathon Digital Holdings, Inc. passed 5 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Houlihan Lokey

A-Score: 5.9/10

Value: 2.0

Growth: 6.8

Quality: 7.8

Yield: 3.0

Momentum: 7.5

Volatility: 8.3

1-Year Total Return ->

Stock-Card
Evercore

A-Score: 5.6/10

Value: 3.3

Growth: 5.8

Quality: 8.2

Yield: 3.0

Momentum: 7.5

Volatility: 5.7

1-Year Total Return ->

Stock-Card
LPL Financial Holdings

A-Score: 5.3/10

Value: 5.0

Growth: 6.9

Quality: 5.6

Yield: 0.0

Momentum: 8.5

Volatility: 6.0

1-Year Total Return ->

Stock-Card
StoneX

A-Score: 5.2/10

Value: 6.9

Growth: 4.8

Quality: 4.0

Yield: 0.0

Momentum: 10.0

Volatility: 5.7

1-Year Total Return ->

Stock-Card
MarketAxess

A-Score: 4.8/10

Value: 2.8

Growth: 6.2

Quality: 8.6

Yield: 3.0

Momentum: 0.5

Volatility: 7.7

1-Year Total Return ->

Stock-Card
Marathon Digital Holdings

A-Score: 4.1/10

Value: 6.9

Growth: 5.1

Quality: 6.2

Yield: 0.0

Momentum: 5.5

Volatility: 1.0

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

11.74$

Current Price

11.74$

Potential

-0.00%

Expected Cash-Flows