investorscraft@gmail.com

Intrinsic Value of CompoSecure, Inc. (CMPO)

Previous Close$14.85
Intrinsic Value
Upside potential
Previous Close
$14.85

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

CompoSecure, Inc. operates in the financial technology sector, specializing in premium payment card solutions and metal payment cards. The company generates revenue through the design, manufacturing, and personalization of high-security payment cards for financial institutions and luxury brands. Its products cater to affluent consumers and corporate clients, positioning CompoSecure as a leader in the niche market of metal payment cards, which are valued for their durability and prestige. The company’s competitive edge lies in its proprietary Arculus security platform, which integrates advanced authentication technologies. CompoSecure’s market position is reinforced by long-term contracts with major financial institutions, ensuring recurring revenue streams. The company operates in a growing segment of the payment card industry, where demand for premium, secure, and customizable solutions is rising. Its focus on innovation and security allows it to maintain a strong foothold in a competitive landscape dominated by both traditional card manufacturers and emerging fintech players.

Revenue Profitability And Efficiency

CompoSecure reported revenue of $420.6 million for FY 2024, reflecting its strong market presence in premium payment cards. However, the company posted a net loss of $53.7 million, with diluted EPS of -$1.22, indicating profitability challenges. Operating cash flow was robust at $129.6 million, suggesting efficient cash generation from core operations, while capital expenditures were modest at $7.4 million, highlighting disciplined spending.

Earnings Power And Capital Efficiency

Despite the net loss, CompoSecure demonstrates solid earnings power through its high-margin metal card business. The company’s operating cash flow significantly exceeds its capital expenditures, indicating efficient capital deployment. The negative EPS suggests reinvestment or one-time costs, but the strong cash flow underscores the underlying profitability of its core operations.

Balance Sheet And Financial Health

CompoSecure holds $77.5 million in cash and equivalents, providing liquidity to meet short-term obligations. Total debt stands at $201.6 million, which may raise leverage concerns, but the healthy operating cash flow supports debt servicing. The balance sheet reflects a mix of liquidity and leverage, requiring careful monitoring of debt levels relative to cash generation.

Growth Trends And Dividend Policy

The company’s revenue growth is driven by increasing demand for premium payment cards, though profitability remains a challenge. CompoSecure pays a dividend of $0.20 per share, signaling confidence in cash flow stability. The dividend policy aligns with its strategy to return value to shareholders while balancing reinvestment needs for future growth.

Valuation And Market Expectations

CompoSecure’s valuation reflects its niche market leadership and growth potential, tempered by profitability concerns. Investors likely focus on its cash flow generation and premium product positioning, but the net loss may weigh on market sentiment. The stock’s performance will hinge on achieving sustained profitability and expanding its high-margin offerings.

Strategic Advantages And Outlook

CompoSecure’s strategic advantages include its proprietary Arculus platform and strong client relationships in the premium card segment. The outlook depends on leveraging these strengths to improve profitability and capitalize on growing demand for secure, high-end payment solutions. Challenges include managing debt and competition, but the company’s innovative approach positions it well for long-term success.

Sources

10-K, investor presentations

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