Get to know

450m

USD AUM

4

Funds

60%

Ownership of Coin360.com

This page is part of a paid partnership between Hilert Group and Ett Case. The goal of the collab is to make Hilbert Group better known among investors. This is not investment advice.

Updated per Q3 2024

Brief Intro

Hilbert Group is a crypto-focused company with two main arms:

Asset Management:
Four specialized hedge funds—V1, V30, V100, and the Xapo Byzantine BTC Credit Fund—offer institutional and accredited investors a range of strategies in digital assets.

Data Analytics:
Coin360.com provides traders with real-time tools, market data, and news, serving everyone from private enthusiasts to institutional participants.

The Hilbert Journey

Talks on topics

1. US election Impact on Crypto

2. Imact of Leverage on Crypto Trading

3. Why are the barriers of entry so high in asset management?

4. How does one approach risk management of cryptocurrencies?

5. Why RWAs (Real World Assets) tokenization are the next big thing in crypto?

6. How does algo trading work and why is it to implement?

What is the case? - in Ett Case's words

Hilbert Group, like any asset manager, can become highly profitable if it grows its Assets Under Management (AUM) to generate substantial management and performance fees. According to their own statements, Hilbert is on the verge of profitability. Their AUM grew significantly in 2024 and is projected to increase further in 2025. Meanwhile, Coin360—Hilbert’s data and analytics arm—is already profitable at an operational level, and with the upcoming subscription model launch in December 2024, Coin360’s revenue is expected to rise.

Targets & Assumptions (Source):

  • AUM Goal: 2 billion USD, largely in the Xapo yield fund.
  • Coin360 Revenue Target: 10 million USD.
  • Peer Pricing: Traditional asset managers often trade at a P/E of ~10. Given the volatility of crypto, we use a more conservative P/E of 5 for Hilbert.
  • Management Fee Assumption: 0.5% of AUM.
  • Performance Fee Assumption: 10% performance fee on a 5% yield → 0.5% additional.
  • Coin360 Margin: 25% of the 10 million USD revenue.

 

Risks & Considerations:

Hilbert hasn’t yet reached its 2 billion USD AUM target, and performance fees will be critical. There is a long way from today’s break even level AUM, to the year end goal of 2025. Crypto’s volatility can rapidly change sentiment and valuation. Bitcoin’s price doubling would nearly double AUM organically, but a market downturn could reduce it just as quickly.

10m USD

Coin360 revenue

30%

Coin360 margin

2b USD

AUM

0,5%

Management fee

0,5%

Performance Fee

Lets play with the numbers

First, let’s keep in mind that it’s easy to become rich in excel and that a model like this is very simplified. But the calculations shows the intrinsic operational leverage in the case of Hilbert Group, and in the case of big increases of AUM, the results can be monumental. Here with all assumptions the same, except for the change in AUM.

Asset management

1% in total fees from ’25 year end goal of 2B USD, results in roughly 20m USD earnings. 

Coin360

30% margin on 10m revenue results in roughly 3m USD earnings.

Fair value

With 253m SEK (USDSEK = 11) in potential 2025 earnings and approx 40m SEK fixed costs. The bottom line could be 213m SEK. Given PE-ratio of 5, the price per share is 17,46 SEK end of 2025.