investorscraft@gmail.com

Intrinsic ValueWISeKey International Holding AG (0RF1.L)

Previous Close£12.34
Intrinsic Value
Upside potential
Previous Close
£12.34

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

WISeKey International Holding AG operates as a cybersecurity firm specializing in IoT and digital identity ecosystems, serving global markets including Europe, the Middle East, Africa, and the Americas. The company’s core revenue streams stem from its three segments: IoT, AI, and Managed Public Key Infrastructure (mPKI), offering solutions like secure microcontrollers, digital certificates, and cloud-based authentication services. Its ISTANA platform exemplifies its focus on intelligent automotive security through PKI-based digital identities. WISeKey differentiates itself by integrating AI-driven knowledge automation into its cybersecurity offerings, positioning it as a niche player in the semiconductor and broader technology sector. The company’s emphasis on monetizing digital identities and expanding its ecosystem aligns with growing demand for IoT security, though it operates in a highly competitive landscape dominated by larger cybersecurity providers. Its Swiss base provides regulatory advantages, but scalability remains a challenge given its modest revenue base.

Revenue Profitability And Efficiency

WISeKey reported CHF 11.9 million in revenue for the period, but its net income stood at a loss of CHF 13.4 million, reflecting ongoing operational challenges. The negative operating cash flow of CHF 17.8 million and minimal capital expenditures (CHF 0.6 million) suggest limited near-term investment capacity. These metrics indicate inefficiencies in converting revenue to profitability, likely due to high R&D or customer acquisition costs inherent in its niche cybersecurity focus.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -CHF 0.39 underscores its current lack of earnings power. With negative operating cash flow and a reliance on cash reserves (CHF 90.6 million) to fund operations, capital efficiency remains weak. The modest debt level (CHF 8.9 million) provides some flexibility, but sustained losses may pressure liquidity if not addressed through revenue growth or cost rationalization.

Balance Sheet And Financial Health

WISeKey’s balance sheet shows a strong cash position (CHF 90.6 million) relative to its total debt (CHF 8.9 million), indicating low leverage. However, the consistent cash burn from operations raises concerns about long-term sustainability without improved profitability. The absence of dividend payouts aligns with its focus on reinvesting scarce resources into growth initiatives.

Growth Trends And Dividend Policy

The company’s growth trajectory is unclear, with no recent revenue trends provided. Its lack of dividends reflects a prioritization of reinvestment over shareholder returns, typical of early-stage tech firms. Market expansion in IoT security could drive future growth, but execution risks persist given its current financial performance.

Valuation And Market Expectations

With a market cap of CHF 68.2 million, WISeKey trades at approximately 5.7x revenue, a premium to some peers, likely reflecting its niche positioning in IoT security. The negative earnings and cash flow metrics suggest investor optimism hinges on future scalability, which remains unproven.

Strategic Advantages And Outlook

WISeKey’s focus on PKI-based digital identities and AI integration offers differentiation in cybersecurity, but its small scale and losses pose execution risks. The outlook depends on its ability to monetize IoT security demand and achieve operational efficiency. Regulatory tailwinds in data privacy could benefit the company, but competition from larger players remains a headwind.

Sources

Company description, financial data provided

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