investorscraft@gmail.com

Intrinsic ValueVerimatrix S.A. (0QAU.L)

Previous Close£0.19
Intrinsic Value
Upside potential
Previous Close
£0.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Verimatrix SA operates in the cybersecurity and digital rights management (DRM) sector, specializing in protecting digital content, applications, and devices across diverse industries such as automotive, media, healthcare, and IoT. The company generates revenue primarily through licensing its proprietary security technologies, including anti-piracy solutions and content protection services, tailored for enterprises requiring robust digital safeguards. Its clientele spans content owners, broadcasters, and technology providers, positioning Verimatrix as a niche player in a competitive market dominated by larger cybersecurity firms. While the company has established a presence in Europe and globally, its market share remains modest compared to industry leaders. Verimatrix differentiates itself through vertical-specific security solutions, though it faces challenges in scaling against well-capitalized competitors. The shift toward cloud-based security and increasing regulatory demands for data protection present both opportunities and risks for its growth trajectory.

Revenue Profitability And Efficiency

Verimatrix reported revenue of €57.2 million for the latest fiscal period, reflecting its mid-scale position in the software services industry. However, the company posted a net loss of €10.3 million, with diluted EPS at -€0.12, indicating ongoing profitability challenges. Operating cash flow was negative at €1.6 million, though capital expenditures remained minimal at €100,000, suggesting restrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight inefficiencies in converting revenue to profitability. With no significant debt and €11 million in cash reserves, Verimatrix maintains a clean balance sheet but lacks leverage to fund expansion or R&D aggressively. The absence of dividends aligns with its focus on preserving liquidity amid operational losses.

Balance Sheet And Financial Health

Verimatrix’s financial health is underpinned by a debt-free structure and €11 million in cash, providing short-term stability. However, recurring losses and negative cash flow raise concerns about long-term sustainability without improved operational performance or external financing. The company’s equity base remains intact, but persistent losses could erode shareholder value over time.

Growth Trends And Dividend Policy

Growth prospects are tempered by the company’s recent financial performance, with no dividend payouts reflecting a conservative approach to capital allocation. The cybersecurity market’s expansion offers potential, but Verimatrix must demonstrate an ability to capitalize on demand shifts, particularly in cloud and IoT security, to reverse its negative earnings trend.

Valuation And Market Expectations

With a market cap of approximately €22 million, Verimatrix trades at a discount to peers, reflecting skepticism about its turnaround potential. A beta of 1.615 indicates higher volatility, likely tied to its speculative profile. Investors appear cautious, awaiting clearer signs of operational improvement or strategic pivots.

Strategic Advantages And Outlook

Verimatrix’s expertise in vertical-specific security solutions provides a foundation, but execution risks persist. The company’s outlook hinges on its ability to monetize emerging cybersecurity needs while controlling costs. Success will depend on securing larger contracts and improving margins, though competitive pressures and technological obsolescence remain key threats.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount