investorscraft@gmail.com

Intrinsic ValueCISO Global Inc. (CISO)

Previous Close$0.44
Intrinsic Value
Upside potential
Previous Close
$0.44

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

Cerberus Cyber Sentinel Corporation operates in the cybersecurity industry, providing managed detection and response (MDR), compliance, and consulting services to businesses seeking to mitigate cyber threats. The company’s revenue model is primarily subscription-based, with recurring contracts for continuous monitoring and incident response, supplemented by project-based consulting engagements. Its offerings cater to small and mid-sized enterprises (SMEs), positioning it in a competitive but high-growth sector where demand for outsourced cybersecurity solutions is expanding rapidly. Cerberus differentiates itself through a proprietary platform and a focus on personalized service, targeting organizations that lack in-house expertise but face increasing regulatory and threat pressures. The cybersecurity market is fragmented, with numerous niche players, but Cerberus aims to carve out a defensible position by combining technology with human-led threat analysis. Its ability to scale efficiently while maintaining service quality will be critical to long-term success in this dynamic industry.

Revenue Profitability And Efficiency

Cerberus reported revenue of $30.8 million for the period, reflecting its growing client base in cybersecurity services. However, net income stood at -$24.2 million, indicating significant operating losses, likely due to high sales and R&D costs typical in the sector. Operating cash flow was -$3.8 million, suggesting ongoing cash burn, though capital expenditures were minimal at -$83,095, highlighting a asset-light business model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$2.03 underscores its current lack of profitability, with earnings weighed down by operational expenses and potential investments in growth. Capital efficiency appears constrained, as negative cash flow and high debt levels limit flexibility. The focus on scaling subscriptions may improve margins over time, but near-term challenges persist in achieving sustainable earnings.

Balance Sheet And Financial Health

Cerberus holds $992,589 in cash and equivalents, a modest buffer against its $12.3 million total debt, raising liquidity concerns. The high debt-to-cash ratio suggests reliance on external financing, which could pressure future operations if not managed carefully. Shareholders’ equity is likely strained given the net losses, necessitating close monitoring of leverage and refinancing risks.

Growth Trends And Dividend Policy

Revenue growth potential is tied to the expanding cybersecurity market, but profitability trends remain negative. No dividends are paid, as the company prioritizes reinvestment to capture market share. Future growth hinges on converting its pipeline into higher-margin recurring revenue while controlling costs, though execution risks are evident given the current financial position.

Valuation And Market Expectations

The market likely prices Cerberus on growth potential rather than current earnings, given its unprofitability. Investors may focus on customer acquisition and retention metrics to gauge scalability. The high debt load and cash burn could weigh on valuation until the company demonstrates a clearer path to breakeven.

Strategic Advantages And Outlook

Cerberus benefits from sector tailwinds, but its outlook depends on improving unit economics and reducing reliance on debt. Differentiated services and SME focus could drive market penetration, but operational efficiency gains are critical. Near-term challenges include balancing growth investments with financial stability, while long-term success hinges on achieving profitability in a competitive landscape.

Sources

Company filings (CIK: 0001777319)

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