Project XXI: An In-depth Investment Analysis of Cantor Equity Partners (CEP) and the Dawn of a New Bitcoin-Native Public Company

Executive Summary

This report provides an exhaustive investment analysis of Cantor Equity Partners (CEP), a Special Purpose Acquisition Company (SPAC), and its transformation into Twenty One Capital (to be traded under ticker XXI) following a business combination announced in April 2025. The venture represents a high-octane, leveraged bet on the future of Bitcoin, backed by a formidable but deeply controversial consortium of global finance, venture capital, and cryptocurrency titans.

The central investment proposition is the creation of a "purer" public market vehicle for Bitcoin exposure, led by a credible Bitcoin-native CEO and sponsored by established institutions. The bull case hinges on the company's ability to execute its strategy of maximizing Bitcoin per share, thereby attracting a significant market premium to its net asset value (NAV), mirroring the success of its primary competitor, Strategy (formerly MicroStrategy). The involvement of Cantor Fitzgerald, SoftBank, and Strike CEO Jack Mallers provides a compelling narrative of institutional adoption and operational expertise.

However, this opportunity is inextricably chained to a series of profound, interconnected, and potentially catastrophic risks. The venture's majority owner and primary financial backer is Tether, the issuer of the USDT stablecoin. Tether is the subject of ongoing U.S. federal investigations and widespread allegations of its use in large-scale illicit finance, including sanctions evasion and terrorist financing. A severe regulatory or legal action against Tether represents an existential threat to Twenty One.

This risk is amplified by severe corporate governance deficiencies. The post-merger company will feature a dual-class share structure that grants absolute voting control to the insiders—Tether, Bitfinex, and SoftBank—while completely disenfranchising public shareholders, who will hold a minuscule equity stake with no voting rights. This structure renders public investors powerless, with no recourse or influence over corporate strategy.

Furthermore, the deep involvement of the Lutnick family introduces significant political and conflict-of-interest risks. Howard Lutnick, the former CEO of Cantor Fitzgerald, is now the U.S. Secretary of Commerce, while his son, Brandon Lutnick, is the Chairman of Cantor Fitzgerald and CEO of the CEP SPAC. This proximity to political power, combined with Cantor's lucrative business relationship with Tether, has drawn intense scrutiny and raises the potential for political blowback that could engulf the entire enterprise.

In conclusion, an investment in CEP, and subsequently Twenty One, is not a conventional equity investment. It is a highly speculative, event-driven special situation. The true wager is not merely on the price of Bitcoin, but on the full legitimization of Tether. It is a bet that the combined reputational and political capital of the consortium can successfully shield Tether from its past and present controversies, allowing it to become a regulated, accepted part of the global financial establishment. This vehicle is therefore suitable only for the most sophisticated and risk-tolerant investors who understand they are, in effect, underwriting the legal and political survival of Tether and are prepared to tolerate a 100% loss of capital.

I. The Genesis of a New Bitcoin Behemoth: The Twenty One Capital Transaction

The formation of Twenty One Capital is not a standard corporate merger but a complex financial maneuver designed to launch a novel, Bitcoin-centric entity into the public markets. Understanding the mechanics of this transaction—from its structure as a SPAC to its intricate financial and ownership architecture—is fundamental to assessing its investment prospects. This section deconstructs the deal, establishing the foundation upon which the entire investment thesis rests.

A. From Blank Check to Bitcoin Treasury: Deconstructing the CEP SPAC Merger

The vehicle for this public market entry is Cantor Equity Partners, Inc. (CEP), a Special Purpose Acquisition Company (SPAC), colloquially known as a "blank check company".1 Sponsored by an affiliate of the renowned financial services firm Cantor Fitzgerald, CEP was incorporated with the sole purpose of raising capital through an initial public offering (IPO) to fund a future merger, acquisition, or similar business combination.1 While its mandate was flexible, allowing for acquisitions across sectors like financial services and technology, its ultimate target emerged from the heart of the digital asset world.1

On April 23, 2025, CEP announced that it had entered into a definitive business combination agreement with Twenty One Capital, Inc., a newly formed entity created specifically for this transaction.2 This merger is set to transform CEP from a non-operating shell company into a publicly traded, Bitcoin-native operating company.5 Upon the closing of the transaction, the new combined entity will be known as Twenty One and will seek to trade on the Nasdaq stock exchange under the new ticker symbol "XXI".2

B. The Financial Architecture: Valuation, PIPE Financing, and Capital Structure

The financial scale of the Twenty One venture is immense, engineered to immediately establish the company as a major force in the corporate Bitcoin landscape. The transaction assigns a pro forma enterprise value of approximately $3.6 billion to Twenty One, a figure that includes debt and is explicitly benchmarked against the price of Bitcoin.5 The valuation was calculated based on a 10-day average CME CF Bitcoin Reference Rate of $84,863.57 as of April 21, 2025.3

The company's initial treasury is seeded by over $3 billion in Bitcoin contributions from its powerful backers, a consortium of crypto-native firms and a global investment giant.9 The reported contributions are:

• Tether: Approximately $1.5 billion to $1.6 billion in Bitcoin.7
• SoftBank: $900 million.9
• Bitfinex: $600 million.9

To fund further Bitcoin acquisitions and support general corporate purposes, the deal is bolstered by a $585 million Private Investment in Public Equity (PIPE) offering, which was fully committed at the time of the announcement.3 This critical financing component is structured in two parts:

1. A $385 million issuance of convertible senior secured notes, which can be converted into equity at a price of $13.00 per share.2
2. A $200 million common equity PIPE financing at a price of $10.00 per share.2

This combination of initial capital contributions and new financing is designed to ensure that Twenty One launches with a formidable balance sheet. The company is expected to hold over 42,000 Bitcoin at its inception, a treasury that would immediately make it the third-largest corporate holder of Bitcoin in the world, trailing only industry leader Strategy and mining firm MARA Holdings.2

C. The Ownership Equation: A Deep Dive into Shareholder Structure and Voting Control

The post-merger ownership and governance structure of Twenty One is perhaps the most critical and concerning aspect of the entire transaction. An examination of the company's SEC filings reveals a carefully engineered dual-class share structure designed to concentrate absolute power in the hands of its founders while leaving public investors as disenfranchised capital providers.17

The structure is composed of two distinct share classes:

• Pubco Class A Stock: These shares will be held by the public (including original CEP SPAC investors and those who buy on the open market), the PIPE investors, and the founding consortium of Tether, Bitfinex, and SoftBank. Critically, these shares carry economic rights—meaning they are entitled to a proportional share of the company's assets and any potential distributions—but they possess no voting rights, other than those minimally required by law.17
• Pubco Class B Stock: These shares will be held exclusively by the insider group: Tether, Bitfinex, and SoftBank. These shares carry no economic rights but grant their holders one vote per share, giving them complete control over all corporate matters, including the election of directors and approval of major transactions.17

This arrangement leads to a stark and extreme misalignment between economic interest and corporate control. Post-merger, public shareholders will find themselves with a tiny sliver of the company's equity—estimated at just 2.7% to 2.9%—and zero influence over its direction.5 Conversely, the insider consortium will wield overwhelming voting power. Projections indicate Tether will control approximately 51.7% of the voting rights, with Bitfinex holding 19.3% and SoftBank holding the remaining 29%.18 This gives the Tether-Bitfinex conglomerate a controlling interest of over 70%.

The transaction is therefore not a partnership with the public but a mechanism for a group of private, controversial insiders to access public capital markets while ceding none of their authority. Public investors are providing capital but are given no voice, no vote, and no mechanism for accountability. This structure allows the controlling shareholders to make decisions that could benefit their own interests—such as approving dilutive share offerings or engaging in related-party transactions with Tether or Bitfinex—even if those decisions are detrimental to the interests of Class A public shareholders. An investment in Twenty One is thus an act of pure faith in the competence and benevolence of an opaque group of insiders, a faith that is not backed by any conventional corporate governance safeguards.

II. The Investment Proposition: Analyzing the Twenty One (XXI) Business Model

Twenty One Capital enters the public market not merely as another company holding Bitcoin, but as a proponent of a radical new philosophy for corporate value creation. Its business model is designed as a direct challenge to traditional financial reporting and as a targeted competitor to the existing leader in the space, Strategy. Evaluating this proposition requires an understanding of its core metrics, its long-term vision, and its strategic positioning.

A. The "Pure Play" Philosophy: Bitcoin Per Share (BPS) as the North Star

At its core, Twenty One is built to be a "Bitcoin-native" company, a concept that permeates its entire operational and financial ethos.2 The company explicitly rejects traditional financial metrics like Earnings Per Share (EPS), arguing they are insufficient for measuring value in a Bitcoin-denominated world.5 Instead, its success and performance will be judged by two novel, Bitcoin-centric key performance indicators (KPIs) 3:

1. Bitcoin Per Share (BPS): This primary metric will measure the growth of the company's Bitcoin holdings on a fully diluted, per-share basis. The central mission is to accumulate Bitcoin and grow this figure over time.3
2. Bitcoin Return Rate (BRR): This metric will track the rate of growth of BPS, serving as an indicator of the company's efficiency in accumulating Bitcoin for its shareholders.5

This philosophy is encapsulated in the company's mantra of being "built by Bitcoiners, for Bitcoiners," a direct appeal to investors who share the conviction that Bitcoin is a superior store of value and the foundation of a new financial system.3 The strategy is not to simply track the price of Bitcoin, but to actively increase each shareholder's proportional ownership of the underlying asset through strategic capital raises and acquisitions.3

B. Beyond Accumulation: The Vision for Bitcoin-Native Financial Services

While the immediate focus is on amassing a large Bitcoin treasury, Twenty One's ambitions extend far beyond being a simple holding company. The long-term vision is to leverage its public platform and substantial Bitcoin holdings to build out a comprehensive ecosystem of Bitcoin-native financial products and services.2 This planned expansion includes:

• Capital Markets Instruments: Developing novel Bitcoin debt and equity products tailored for institutional and retail investors.15
• Financial Services: Establishing advisory and lending platforms that use Bitcoin as their foundational collateral.15
• Content and Media: Creating educational platforms, hosting conferences, and producing pro-Bitcoin content to accelerate Bitcoin adoption and literacy among public shareholders and the broader market.2

This multi-pronged approach aims to create a flywheel effect: the public company structure provides access to capital to buy more Bitcoin, which in turn provides the foundation for new financial products, which then drives further adoption and demand for Bitcoin.

C. The Gauntlet Thrown: A Comparative Analysis of XXI vs. MicroStrategy (MSTR)

Twenty One's market entry is an explicit and direct challenge to Strategy (formerly MicroStrategy), the company that pioneered the Bitcoin treasury model. In its investor presentations, Twenty One positions itself as a "superior vehicle for investors seeking capital-efficient Bitcoin exposure".6

The core of its competitive argument revolves around the law of diminishing returns. Twenty One contends that Strategy's already colossal treasury (over 568,000 BTC per some reports 6) makes it difficult to generate significant shareholder value through future Bitcoin purchases. To meaningfully increase its Bitcoin Per Share (BPS), Strategy would need to execute ever-larger capital raises and acquisitions, diminishing the per-share impact of each new dollar deployed.19 In contrast, Twenty One, with its smaller initial base, argues it has more "flexibility" for strategic capital raises and offers investors a "pure play" on Bitcoin accumulation with a more direct and impactful path to growing BPS.6

Strategy, however, remains the undisputed titan in the space, with a proven, multi-year track record of successfully raising billions in capital through various debt and equity instruments to fund its Bitcoin strategy. It also possesses a legacy software business. While this division's revenue is declining (down 3.6% year-over-year in one recent quarter), it provides a nominal, albeit shrinking, revenue stream that is not directly correlated with Bitcoin's price, offering a small hedge that Twenty One lacks.21 Furthermore, Strategy's stock (MSTR) has historically traded at a significant premium to its net asset value (NAV), a phenomenon driven by investor demand for public market Bitcoin exposure. Twenty One is explicitly designed to replicate and capture this same premium dynamic.13

The business model of Twenty One is a double-edged sword. By forgoing any alternative revenue stream and relying on leverage (via convertible debt) to acquire its sole asset, it creates a structure that is inherently more volatile and speculative than holding Bitcoin directly or through a spot ETF.2 An ETF's goal is to passively track the price of Bitcoin with minimal error. Strategy has a small operational buffer. Twenty One, however, will be a pure, leveraged proxy for Bitcoin. Its stock price will be a function not just of Bitcoin's price, but of the market's perception of its ability to execute its BPS growth strategy, all amplified by debt. This makes an investment in XXI less a bet on Bitcoin's long-term appreciation and more a high-stakes speculation on its volatility and the market sentiment that drives its premium to NAV.23

III. The Consortium of Power: Profiling the Key Stakeholders and Management

The viability of Twenty One Capital is inextricably linked to the credibility, motivations, and reputations of the powerful entities and individuals behind it. This is not a venture born from a garage, but a calculated alliance between established Wall Street players, controversial crypto kingpins, a global venture capital giant, and a renowned Bitcoin evangelist. Each member contributes a crucial element to the enterprise, creating a symbiotic but potentially fragile coalition.

A. Cantor Fitzgerald: The Wall Street Bridge and the Lutnick Dynasty

Cantor Fitzgerald, a 79-year-old global financial services institution, serves as the critical bridge connecting the often-unregulated world of cryptocurrency with the stringent domain of traditional finance.2 Its sponsorship of the CEP SPAC lends an indispensable veneer of Wall Street legitimacy to the entire endeavor.1

Cantor's relationship with Tether is not peripheral; it is deep, multifaceted, and highly lucrative. The firm began managing Tether's vast U.S. Treasury reserves in 2021 and now acts as custodian for an estimated 99% of these assets, a service that reportedly generates tens of millions of dollars in annual fees.11 Beyond its custodial role, Cantor Fitzgerald further solidified its commitment by acquiring a 5% equity stake in Tether itself, valued at approximately $600 million, and is a key partner in a planned $2 billion Bitcoin-backed lending program.12 This deep integration provides Tether with a powerful "shield" of credibility, as a venerable brokerage now stands guard over its reserves and has its own capital at risk.12

The venture is also deeply intertwined with the Lutnick family. Howard W. Lutnick, the long-time Chairman and CEO of Cantor Fitzgerald who rebuilt the firm after the September 11th attacks, has stepped down following his confirmation as the 41st U.S. Secretary of Commerce.29 However, the firm remains a family affair. His 27-year-old son, Brandon Lutnick, has been named Chairman of Cantor Fitzgerald and serves as the Chairman and CEO of the CEP SPAC.13 Brandon Lutnick's rapid ascent—joining Cantor in 2022 after a brief stint as a credit analyst—and a reported internship at Tether's offices in Lugano signal a relationship that is as personal as it is corporate, ensuring the family's continued and vested interest in the success of the partnership.12

B. Tether and Bitfinex: The Controversial Crypto Kingpins Seeking Legitimacy

Tether, the issuer of the USDT stablecoin, and its sister crypto exchange Bitfinex are the financial heart of this venture. As the world's largest stablecoin, USDT is the primary lubricant for global cryptocurrency market liquidity, with a market capitalization exceeding $130 billion.18 Together, Tether and Bitfinex are the majority stakeholders in Twenty One, controlling over 70% of the voting power.6

For years, Tether has been dogged by persistent skepticism regarding the sufficiency and quality of its reserves, as well as serious allegations of its widespread use in illicit finance.12 The company has operated under a cloud of regulatory suspicion, having settled with New York authorities over misleading claims and never having undergone a full, independent audit.18 For Tether, this venture represents a monumental reputational gift. By aligning with a respected Wall Street firm like Cantor and a global investment powerhouse like SoftBank, Tether gains a powerful stamp of approval. This transaction is a strategic masterstroke aimed at embedding itself within the regulated financial system, thereby mitigating the existential risks it has long faced.12

C. SoftBank: The Stamp of Global Venture Capital

SoftBank Group's participation as a minority shareholder, committing $900 million to the venture, provides another crucial layer of validation.9 As a world-renowned investment conglomerate known for making massive, strategic bets on transformative technologies, SoftBank's involvement implies that it has conducted thorough due diligence and sees significant potential in the enterprise.12

If Cantor Fitzgerald provides Wall Street credibility, SoftBank supplies global investment clout.12 Its participation signals to the broader market that stablecoins and Bitcoin treasuries are now on the radar of the world's most influential technology investors. Beyond capital, SoftBank brings an extensive global network that spans telecommunications, finance, and technology, particularly in key markets across Asia and the Middle East. This network could prove invaluable in opening new doors and fostering global adoption for Twenty One's future products and services.12

D. The Bitcoin Evangelist at the Helm: Assessing CEO Jack Mallers

To lead this new public company, the consortium has tapped Jack Mallers, the founder and CEO of Strike, a prominent Bitcoin payments company built on the Lightning Network.36 Mallers is a highly respected and credible figure within the Bitcoin community, widely known for his passionate advocacy and his instrumental role in El Salvador's historic adoption of Bitcoin as legal tender.37

His appointment as CEO of Twenty One is a strategic choice designed to lend the venture "Bitcoin-native" authenticity and visionary leadership.3 Mallers will continue to serve as CEO of Strike while simultaneously leading Twenty One, a dual role that positions him to create synergies between a private payment infrastructure company and a public Bitcoin investment vehicle.39 His track record at Strike, which reportedly achieved 600% year-over-year growth and is on a path to profitability, provides a measure of operational credibility to a venture that is otherwise a startup.39 His leadership helps frame Twenty One not as a Wall Street creation co-opting Bitcoin, but as a genuine effort from within the Bitcoin community to build a new bridge to public markets.

The consortium is, therefore, a masterfully constructed exercise in symbiotic, high-stakes reputational arbitrage. Each member provides a specific ingredient designed to mask the venture's inherent weaknesses, creating a compelling but potentially fragile narrative. Tether's primary weakness is its reputation and regulatory risk; Cantor provides a "credibility shield" from traditional finance, SoftBank provides a "legitimacy stamp" from global venture capital, and Jack Mallers provides "Bitcoin-native authenticity." In return, Tether gets a path to mainstream acceptance, Cantor secures lucrative fees and a crypto growth engine, SoftBank gains exposure to a new asset class, and Mallers receives a public platform with immense capital. The entire structure is a bet that the combined credibility of the partners can outweigh and ultimately sanitize the immense reputational and legal baggage carried by its primary backer.

IV. A Minefield of Risk: A Comprehensive Assessment of Headwinds and Vulnerabilities

While the investment proposition for Twenty One Capital is built on a narrative of innovation and powerful partnerships, it is simultaneously anchored in a minefield of profound and interconnected risks. An investor must look past the polished presentation and confront the stark realities of the venture's dependencies, its governance structure, and the controversies surrounding its key players. These are not minor headwinds; they are potential company-killers that define the speculative nature of this investment.

A. The Tether Contagion Risk: Illicit Finance Allegations and Regulatory Scrutiny

The single greatest risk to Twenty One Capital is its overwhelming dependence on Tether. This is not merely a financial dependency; it is an existential one. Tether's stablecoin, USDT, has been repeatedly identified by governmental and non-governmental bodies as a primary vehicle for illicit finance on a global scale. A January 2024 United Nations report described USDT as a "preferred choice" for crime syndicates in Southeast Asia, allegedly facilitating billions in illegal trades.27 U.S. officials and political leaders have publicly linked Tether to the financing of North Korean nuclear programs, Russian arms companies, Mexican drug cartels, and terrorist groups like Hamas.33

These are not historical allegations. The U.S. Department of Justice (DOJ) and the Department of the Treasury are reportedly conducting active, long-running investigations into Tether for potential criminal violations of anti-money laundering (AML) and sanctions laws.26 The threat of the U.S. government imposing sanctions directly on Tether—an action that would cripple its ability to interact with the U.S. financial system—is a real and present danger.40

Tether's defense is that it actively and voluntarily collaborates with global law enforcement. The company has a policy of freezing wallets associated with illicit activity and aligning with the U.S. Treasury's Office of Foreign Assets Control (OFAC) Specially Designated Nationals (SDN) list.41 To date, Tether has frozen over 5,100 addresses containing more than $3 billion in assets and has onboarded the FBI and Secret Service onto its platform to aid investigations.41 However, this proactive stance has not halted the investigations or quelled the concerns of regulators. Compounding this risk is the long-standing "reserve question." Despite years of promises, Tether has never submitted to a full, independent audit by a major accounting firm, instead publishing quarterly "attestations" from a smaller Italian affiliate of BDO. These attestations provide only a single-day snapshot of its assets and do little to assuage deep-seated skepticism about whether USDT is, and has always been, fully backed.18

B. The Washington Nexus: Conflicts of Interest and the Specter of Political Influence

The confirmation of Howard Lutnick as U.S. Secretary of Commerce introduces an unprecedented layer of political risk and potential conflict of interest. Lutnick, whose family firm is a key business partner and equity holder in Tether, now occupies one of the most powerful economic policy positions in the U.S. government.12

This situation has drawn furious condemnation from critics in Congress, most notably Senator Elizabeth Warren, who has accused Lutnick of being a "booster and champion for Tether" and questioned his ability to put the public interest ahead of his deep financial entanglement with the controversial firm.34 There are widespread concerns that Lutnick could use his position and access to influence policy and regulatory actions in a way that benefits Tether and, by extension, his family's business interests.40

While Lutnick has agreed to divest his personal interests in Cantor Fitzgerald to comply with ethics rules, the execution of this divestment raises further questions. He has transferred his ownership to trusts established for his adult children, who now lead the firm—a solution that critics argue does not create a true arm's-length separation.29 Furthermore, Lutnick has reportedly been evasive when questioned about whether he will recuse himself from the Trump administration's new crypto working group, a body that will shape the future of digital asset regulation.48 This dynamic creates the potential for a political firestorm. Any favorable regulatory outcome for Tether could be perceived as the result of improper influence, while any negative action could be seen as political retribution, placing the company at the center of a toxic political battle.

C. Governance Red Flags: Shareholder Dilution and Concentrated Control

As detailed in Section I.C, the corporate governance structure of Twenty One is fundamentally flawed from the perspective of a public investor. The dual-class share system is an extreme implementation that grants 100% of the voting power to the insider consortium while leaving public shareholders with 0%.17 This complete disenfranchisement means that public investors are pure passengers, providing capital with no ability to influence the company's direction, hold management accountable, or protect themselves from potentially self-serving decisions made by the controlling shareholders. This is a governance red flag of the highest order.

D. The Bitcoin Dependency: Market Volatility as an Existential Threat

The "pure play" business model, while attractive in its simplicity, makes Twenty One entirely dependent on the price of Bitcoin.5 Unlike Strategy, which has a legacy software business, Twenty One has no alternative revenue stream to cushion it from the asset's notorious volatility.21 A significant or prolonged bear market in Bitcoin would directly translate into a collapse of the company's equity value. This risk is further magnified by the company's intended use of leverage, specifically the $385 million in convertible senior secured notes, to acquire more Bitcoin.2 While leverage can amplify gains in a rising market, it will accelerate losses just as quickly in a falling one.

E. The Evolving Regulatory Landscape for Crypto and SPACs

Finally, the company operates in a legal and regulatory gray zone. The U.S. Securities and Exchange Commission (SEC) has yet to provide a clear, comprehensive framework for digital assets, with fundamental questions about which tokens constitute securities still unresolved.51 The SEC has also demonstrated a history of cracking down on SPAC transactions in the crypto space that it deems to have inadequate investor protections, creating a persistent risk that the CEP-Twenty One merger or future activities could face regulatory challenge.5

These risks are not siloed; they form a tightly woven, correlated web. A failure in one domain could trigger a catastrophic cascade across the others. For instance, a DOJ indictment of Tether (Risk A) would instantly shatter the company's credibility and likely cause a collapse in the price of XXI stock (Risk D). This financial implosion would ignite a political firestorm around Commerce Secretary Howard Lutnick (Risk B), potentially leading to his resignation and punitive regulatory action against all associated entities. Throughout this crisis, disenfranchised public shareholders (Risk C) would be utterly powerless. An investment in CEP/XXI is therefore a single, highly concentrated bet that this entire cascade of events will be avoided.

V. Financial Performance and Stock Analysis (CEP/XXI)

Analyzing Cantor Equity Partners (CEP) through a traditional financial lens is of limited utility, as its pre-merger existence as a SPAC renders its historical operating metrics largely irrelevant. The true analysis lies in its post-announcement stock performance, its extreme volatility profile, and the valuation frameworks that will apply to the post-merger entity, Twenty One (XXI).

A. Pre-Merger Financials and Post-Merger Projections

As a blank check company, CEP's financial statements prior to the merger announcement reflect its non-operating status. The company reported minimal net income, negative operating income, and negative operating cash flow, which is typical for a SPAC whose sole activity is identifying an acquisition target.1 Key metrics like its low current ratio of 0.57 indicate its liabilities exceeded its liquid assets, another common feature of a pre-merger SPAC structure.1 These historical figures offer no insight into the future performance of Twenty One.

Post-merger projections for Twenty One are entirely untethered from traditional fundamentals like revenue or earnings. The company's value will be derived exclusively from the market value of its Bitcoin holdings and its ability to raise capital to acquire more. Therefore, any financial projection is simply a forecast of the price of Bitcoin, coupled with a speculative estimate of the premium or discount the market will assign to XXI's stock relative to its underlying net asset value (NAV).

B. Technical Analysis and Stock Volatility Profile

Since the merger with Twenty One was announced on April 23, 2025, the price action of CEP stock has been extraordinarily volatile, embodying the high-risk, high-reward nature of the venture. The stock experienced a meteoric rise, surging from a pre-announcement level around $10.65 to an all-time high of $59.75 in the days following the news—a gain of over 460%.6 This initial euphoria was followed by a sharp correction, with the price falling back to the $30-$35 range, demonstrating the stock's speculative nature.6

This price behavior is reflected in its key statistical indicators. The stock exhibits a beta coefficient of 3.01, signifying that it is theoretically three times more volatile than the broader market.55 Its implied volatility has been measured at an extremely high 96.55%, confirming that options markets are pricing in massive future price swings.57 The trading volume has also been erratic, spiking on news and highlighting potential liquidity risks for investors trying to enter or exit large positions.21 This profile—characterized by dramatic price swings, high beta, and elevated implied volatility—strongly suggests that CEP is currently functioning as a short-term trader's instrument rather than a stable, long-term investment.21

C. Valuation Scenarios: Bull, Base, and Bear Cases

Traditional valuation methods like discounted cash flow (DCF) or price-to-earnings (P/E) ratios are inapplicable to Twenty One. The only relevant valuation framework is the market capitalization to net asset value (mNAV) ratio, which measures the premium or discount at which the stock trades relative to the market value of its Bitcoin holdings.22

• Bull Case: In this scenario, Twenty One successfully leverages its powerful backers and the "Bitcoin-native" narrative led by Jack Mallers. It executes its strategy of growing BPS and convinces the market that it is a superior vehicle for Bitcoin exposure. As a result, XXI achieves and sustains a significant premium to its NAV, potentially exceeding the 2x premium that Strategy has sometimes commanded.22 The stock price would dramatically outperform the price of Bitcoin itself, delivering spectacular returns to early investors.
• Base Case: The market views Twenty One with a degree of skepticism. While it benefits from the demand for publicly traded Bitcoin proxies, the governance issues and Tether risk prevent it from achieving a durable premium. The stock trades largely in line with its underlying Bitcoin NAV, effectively functioning as a highly volatile, centrally managed, and poorly governed alternative to a spot Bitcoin ETF. Returns would roughly track the price of Bitcoin, minus any value erosion from operational costs or poor capital allocation by the insider-controlled board.
• Bear Case: This scenario is triggered by the materialization of the key risks outlined in Section IV. A regulatory crackdown on Tether, a major political scandal involving the Lutnick family, or a simple loss of market confidence in the consortium leads to a collapse of the narrative. The premium to NAV evaporates and transforms into a steep discount as investors flee the vehicle's unique counterparty risks. The stock price plummets, potentially towards zero, even if the price of Bitcoin remains stable or rises. This outcome represents a catastrophic and total loss of capital.

VI. Synthesis and Investment Thesis

The preceding analysis paints a picture of a financial instrument of extreme contrasts. Twenty One Capital represents a convergence of Wall Street prestige and crypto-anarchist roots, a venture backed by a consortium of immense power but shadowed by profound controversy. The investment thesis cannot be reduced to a simple "buy" or "sell" but must be framed as a strategic recommendation for a specific type of investor who fully comprehends the binary nature of the risks involved.

A. Weighing the Catalysts Against the Risks

The potential catalysts for Twenty One are undeniably compelling. The venture is the product of an unprecedented alliance, bringing together the institutional credibility of Cantor Fitzgerald, the global reach of SoftBank, the market-making power of Tether, and the Bitcoin-native authenticity of Jack Mallers. This consortium has the capital, network, and narrative power to establish Twenty One as a dominant force. Its "pure play" Bitcoin accumulation model is designed to appeal directly to the market's most ardent Bitcoin bulls, and the potential to replicate and even exceed Strategy's premium to NAV offers a pathway to returns that could significantly outpace the underlying asset. This is all occurring within a political environment under the Trump administration that appears overtly friendly to the digital asset industry, potentially providing a significant tailwind.

However, these catalysts are weighed down by an anchor of immense and interconnected risks. The existential threat posed by Tether's legal and regulatory troubles cannot be overstated. A negative outcome from the ongoing DOJ and Treasury investigations could trigger a contagion that brings down the entire enterprise. The corporate governance structure is, by design, an affront to the principles of shareholder rights, leaving public investors completely exposed and powerless. The political conflicts of interest surrounding the Lutnick family are a ticking time bomb that could detonate into a major scandal. Finally, the company's absolute dependence on the price of a highly volatile asset, amplified by leverage, makes it a vehicle of extreme financial risk.

B. Strategic Recommendation for the Sophisticated Investor

Cantor Equity Partners (CEP), and its successor Twenty One (XXI), is not a traditional stock investment suitable for a standard equity portfolio. It should be classified as a high-risk, event-driven special situation.

The core of the investment is not a bet on the operational success of a new company, nor is it purely a bet on the price appreciation of Bitcoin. An investment in Twenty One is fundamentally a bet on the full and final legitimization of Tether. It is a wager that the combined reputational, financial, and political capital of Cantor Fitzgerald, SoftBank, and the Lutnick family will be sufficient to shield Tether from the consequences of its controversial past and present, allowing it to transition from a regulatory pariah into an accepted, and perhaps even regulated, pillar of the financial establishment.

If this legitimization thesis proves correct, the upside potential is spectacular. The removal of the Tether risk overhang would likely unlock a massive valuation premium for Twenty One. If the thesis fails, the downside is a catastrophic and likely total loss of capital.

Therefore, this investment is suitable only for the most sophisticated investors, such as hedge funds or family offices, with a high tolerance for risk and a deep understanding of the digital asset ecosystem and its political dynamics. For such an investor, Twenty One could be considered for a small, speculative allocation within a diversified portfolio explicitly designed to withstand a 100% loss on the position. It is a binary play on a complex geopolitical and regulatory outcome. It is entirely unsuitable for any investor who is not willing and able to underwrite the immense and unquantifiable counterparty risk embodied by Tether.

Works cited

1. CEP - Cantor Equity Partners Inc-A Latest Stock News & Market Updates, accessed June 21, 2025, https://www.stocktitan.net/overview/CEP
2. Tether, SoftBank Group, and Jack Mallers Launch Twenty One, a ..., accessed June 21, 2025, https://www.cantor.com/tether-softbank-group-and-jack-mallers-launch-twenty-one-a-bitcoin-native-company-through-a-business-combination-with-cantor-equity-partners/
3. Tether, SoftBank Group, and Jack Mallers Launch Twenty One, a ..., accessed June 21, 2025, https://www.businesswire.com/news/home/20250423962305/en/Tether-SoftBank-Group-and-Jack-Mallers-Launch-Twenty-One-a-Bitcoin-native-Company-Through-a-Business-Combination-With-Cantor-Equity-Partners
4. SoftBank, Tether, Bitfinex team up to launch Bitcoin-native venture - TechNode Global, accessed June 21, 2025, https://technode.global/2025/04/25/softbank-tether-bitfinex-team-up-to-launch-bitcoin-native-venture/
5. CEP's Bitcoin Bet: A SPAC's Bold Leap into the Cryptocurrency Future, accessed June 21, 2025, https://www.ainvest.com/news/cep-bitcoin-bet-spac-bold-leap-cryptocurrency-future-2504/
6. Tether buys $459M Bitcoin for Twenty One Capital - Cointelegraph, accessed June 21, 2025, https://cointelegraph.com/news/tether-459-million-bitcoin-twenty-one-capital
7. Twenty One Capital launches with USD 3.6 bln in Bitcoin - ThePaypers, accessed June 21, 2025, https://thepaypers.com/cryptocurrencies/twenty-one-capital-launches-with-usd-36-bln-in-bitcoin--1273271
8. Cantor's Big Deal: Skyrocketing Stock - Timothy Sykes, accessed June 21, 2025, https://www.timothysykes.com/news/cantor-equity-partners-inc-cep-news-2025_05_20-2/
9. Cantor Fitzgerald, Tether, and SoftBank Reportedly Back $3B Bitcoin Vehicle, accessed June 21, 2025, https://www.fintechweekly.com/magazine/articles/cantor-fitzgerald-tether-softbank-bitcoin-vehicle
10. Cantor Fitzgerald to build $3B Bitcoin venture in partnership with SoftBank, Tether, and Bitfinex - Crypto Briefing, accessed June 21, 2025, https://cryptobriefing.com/bitcoin-investment-venture-partnership/
11. Cantor plans $3B crypto venture with SoftBank, Bitfinex and Tether: Report - Cointelegraph, accessed June 21, 2025, https://cointelegraph.com/news/cantor-plans-3-billion-crypto-venture-softbank-bitfinex-tether-financial-times
12. Why the Tether Cantor Fitzgerald Partnership Changes Everything - Mitrade, accessed June 21, 2025, https://www.mitrade.com/au/insights/news/live-news/article-3-802199-20250506
13. Analysis: Tether, SoftBank invest in $3bn Cantor crypto SPAC - Ledger Insights, accessed June 21, 2025, https://www.ledgerinsights.com/analysis-tether-softbank-invest-in-3bn-cantor-crypto-spac/
14. Tether and Jack Mallers' Twenty One Buy 4,812 BTC for $458M Ahead of Merger with Cantor Equity Partners - "The Defiant", accessed June 21, 2025, https://thedefiant.io/news/cefi/tether-jack-mallers-twenty-one-buy-4812-btc-458m-ahead-merger-cantor-equity-e94a6ce9
15. Twenty One Capital Launches with $3.9 Billion Bitcoin, Challenges MicroStrategy - AInvest, accessed June 21, 2025, https://www.ainvest.com/news/twenty-capital-launches-3-9-billion-bitcoin-challenges-microstrategy-2504/
16. Cantor Fitzgerald spearheads $3B move into Bitcoin with Tether, SoftBank, and Bitfinex, accessed June 21, 2025, https://cryptoslate.com/cantor-fitzgerald-spearheads-3b-move-into-bitcoin-with-tether-softbank-and-bitfinex/
17. www.sec.gov, accessed June 21, 2025, https://www.sec.gov/Archives/edgar/data/1865602/000121390025036183/ea0239528-8k425_cantor.htm
18. Tether's profits plunge, but new BTC SPAC promises big payday - CoinGeek, accessed June 21, 2025, https://coingeek.com/tether-profits-plunge-but-new-btc-spac-promises-big-payday/
19. Twenty One Capital plans $3.9B Bitcoin treasury to rival MSTR | Bitget News, accessed June 21, 2025, https://www.bitget.com/news/detail/12560604718872
20. Strike's Mallers to head firm seeking superior Bitcoin play to MSTR - Cointelegraph, accessed June 21, 2025, https://cointelegraph.com/news/twenty-one-capital-bitcoin-firm-compete-michael-saylor-strategy
21. Is Cantor Equity Partners the Next Big Thing in Bitcoin Investing? - AInvest, accessed June 21, 2025, https://www.ainvest.com/news/cantor-equity-partners-big-bitcoin-investing-2505/
22. Twenty one v Microstategy -ISA holding : r/UKPersonalFinance - Reddit, accessed June 21, 2025, https://www.reddit.com/r/UKPersonalFinance/comments/1k98gjm/twenty_one_v_microstategy_isa_holding/
23. Why Twenty One Capital Is More About Volatility Than Bitcoin - Unchained Crypto, accessed June 21, 2025, https://unchainedcrypto.com/why-twenty-one-capital-is-more-about-volatility-than-bitcoin/
24. Tether's Transformation: How Partnerships with Cantor Fitzgerald and SoftBank May Enhance Institutional Credibility | Bitget News, accessed June 21, 2025, https://www.bitget.com/news/detail/12560604740741
25. Cantor Fitzgerald Eyes $2B Bitcoin Lending Project With Tether as Chief Takes Commerce Role | CCN.com, accessed June 21, 2025, https://www.ccn.com/news/business/cantor-fitzgerald-2b-bitcoin-lending-project-tether/
26. Cantor Fitzgerald, led by Trump's Commerce secretary nominee, struck deal to acquire 5% stake in Tether - Crypto Briefing, accessed June 21, 2025, https://cryptobriefing.com/cantor-fitzgerald-tether-stake/
27. Cantor Fitzgerald CEO Bets On Bitcoin-Backed Lending With Tether Partnership - Binance, accessed June 21, 2025, https://www.binance.com/en/square/post/11-24-2024-cantor-fitzgerald-ceo-bets-on-bitcoin-backed-lending-with-tether-partnership-16665800851241
28. Cantor Fitzgerald acquires 5% stake in Tether for up to $600M: Report - Cointelegraph, accessed June 21, 2025, https://cointelegraph.com/news/cantor-fitzgerald-agreed-to-acquire-5-percent-stake-in-tether-report
29. Howard Lutnick Confirmed as 41st United States Secretary of Commerce; Steps down from his positions at Cantor Fitzgerald, L.P., accessed June 21, 2025, https://www.cantor.com/howard-lutnick-confirmed-as-41st-united-states-secretary-of-commerce-steps-down-from-his-positions-at-cantor-fitzgerald-l-p/
30. Howard Lutnick - Wikipedia, accessed June 21, 2025, https://en.wikipedia.org/wiki/Howard_Lutnick
31. Meet US Secretary of Commerce Howard Lutnick's sons, Kyle and Brandon: they went to Stanford, shun social media, and now head Wall Street firm Cantor Fitzgerald | South China Morning Post, accessed June 21, 2025, https://www.scmp.com/magazines/style/entertainment/article/3300359/meet-us-secretary-commerce-howard-lutnicks-sons-kyle-and-brandon-they-went-stanford-shun-social
32. Brandon Lutnick - BGC Group, accessed June 21, 2025, https://www.bgcg.com/bgc/board-directors/brandon-lutnick/
33. Forget Bitcoin: The Surprising Cryptocurrency Criminals Are Turning to - Investopedia, accessed June 21, 2025, https://www.investopedia.com/the-cryptocurrency-criminals-are-turning-to-8771622
34. Warren Probes Lutnick for Ties to Crypto Firm with Long Record of Financing Terrorists, Illicit Activity, accessed June 21, 2025, https://www.warren.senate.gov/newsroom/press-releases/warren-probes-lutnick-for-ties-to-crypto-firm-with-long-record-of-financing-terrorists-illicit-activity
35. Operation Destabilize: How criminals used Tether to launder cash - CoinGeek, accessed June 21, 2025, https://coingeek.com/operation-destabilize-how-criminals-used-tether-to-launder-cash/
36. Jack Mallers - business abc, accessed June 21, 2025, https://businessabc.net/wiki/jack-mallers
37. Who is Jack Mallers? - Bitstamp, accessed June 21, 2025, https://www.bitstamp.net/en-gb/learn/people-profiles/jack-mallers/
38. The dropout who dared: How Strike is rewiring global money - Blockworks, accessed June 21, 2025, https://blockworks.co/news/jack-mallers-strike-bitcoin-el-salvador
39. Jack Mallers Reveals Strike's $6B Volume, 600% Growth & Launches Bitcoin-Native "Twenty One" - Neobanque.ch, accessed June 21, 2025, https://neobanque.ch/blog/jack-mallers-strike-financials-twenty-one-bitcoin-company-launch/
40. Letter to Lutnick - Senator Elizabeth Warren, accessed June 21, 2025, https://www.warren.senate.gov/imo/media/doc/letter_to_lutnick.pdf
41. Tether Proactively Assists U.S. DOJ in Criminal Investigation and Victim Recovery, accessed June 21, 2025, https://tether.io/news/tether-proactively-assists-u-s-doj-in-criminal-investigation-and-victim-recovery/
42. DOJ probing Tether over possible violations of sanctions and money laundering rules, reports say - YouTube, accessed June 21, 2025, https://www.youtube.com/watch?v=7ceP-BlAZtM
43. Tether blocks $12.3M in USDT tied to suspicious Tron addresses - Cointelegraph, accessed June 21, 2025, https://cointelegraph.com/news/tether-freezes-12m-usdt-on-tron
44. Tether suspends 12.3M USDT linked to suspicious activity on Tron network - Binance, accessed June 21, 2025, https://www.binance.com/en/square/post/25696295247585
45. How Tether's Blacklisting Mechanism Allowed Offenders to Retain $50 Million? - BitOK, accessed June 21, 2025, https://bitok.org/blog/tether-wallet-blocking-breakdown-vulnerability-saved-millions
46. Tether: Pig butchering, money laundering, auditor 'engaging' - CoinGeek, accessed June 21, 2025, https://coingeek.com/tether-pig-butchering-money-laundering-auditor-engaging/
47. Howard Lutnick: The Man Behind Tether and US Crypto Regulation - OneSafe Blog, accessed June 21, 2025, https://www.onesafe.io/blog/howard-lutnick-tether-crypto-regulation
48. Watchdog: Deeply Crypto-Invested Trump Commerce Secretary Must Recuse from Crypto Task Force If Ethics Mean Anything to Trump Administration - Accountable US, accessed June 21, 2025, https://accountable.us/watchdog-deeply-crypto-invested-trump-commerce-secretary-must-recuse-from-crypto-task-force-if-ethics-mean-anything-to-trump-administration/
49. Commerce chief Howard Lutnick divesting ownership in Cantor Fitzgerald - InvestmentNews, accessed June 21, 2025, https://www.investmentnews.com/ria-news/commerce-chief-howard-lutnick-divesting-ownership-in-cantor-fitzgerald/260569
50. Tether talks stablecoins with Congress, eyes Lutnick's help - CoinGeek, accessed June 21, 2025, https://coingeek.com/tether-talks-stablecoins-with-congress-eyes-lutnick-help/
51. The SEC's Crypto Road Trip Gathers Momentum - Hogan Lovells, accessed June 21, 2025, https://www.hoganlovells.com/en/publications/the-secs-crypto-road-trip-gathers-momentum
52. Muddying the Waters: More Confusion on Crypto Asset Security Status - SEC.gov, accessed June 21, 2025, https://www.sec.gov/newsroom/speeches-statements/crenshaw-statement-crypto-asset-security-status-053125
53. SEC and Crypto in 2025: Key Updates You Need To Know - AlphaPoint, accessed June 21, 2025, https://alphapoint.com/blog/sec-crypto/
54. Cantor Equity Partners' Swift Ascent: Analyzing the Surge - StocksToTrade, accessed June 21, 2025, https://stockstotrade.com/news/cantor-equity-partners-inc-cep-news-2025_04_30/
55. CEP Stock Price and Chart — NASDAQ:CEP - TradingView, accessed June 21, 2025, https://www.tradingview.com/symbols/NASDAQ-CEP/
56. Cantor Equity Partners Share Price (NASDAQ: CEP) - Stock Quote, Live Chart - INDmoney, accessed June 21, 2025, https://www.indmoney.com/us-stocks/cantor-equity-partners-share-price-cep
57. CEP - Cantor Equity Partners, Inc. (NasdaqGM) - Share Price and News - Fintel, accessed June 21, 2025, https://fintel.io/s/us/cep