investorscraft@gmail.com

Intrinsic ValueCompoSecure, Inc. (CMPOW)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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 and security sector, specializing in premium payment card solutions. The company generates revenue primarily through the design, manufacturing, and sale of metal payment cards, which are marketed to high-net-worth individuals and financial institutions seeking enhanced security and luxury branding. Its products include proprietary Arculus cold storage solutions for cryptocurrencies, positioning it at the intersection of traditional finance and digital asset security. CompoSecure holds a niche leadership position in the metal card segment, leveraging patented technologies and partnerships with major card networks. The company differentiates itself through superior craftsmanship, anti-counterfeiting features, and customization capabilities, appealing to clients who prioritize exclusivity and security. Its market is bolstered by the growing demand for premium payment products and the expansion of cryptocurrency adoption, though competition from fintech innovators and traditional card manufacturers remains a challenge.

Revenue Profitability And Efficiency

CompoSecure reported revenue of $420.6 million for FY 2024, reflecting its strong market presence in premium payment cards. However, net income was negative at -$53.7 million, with diluted EPS of -$1.22, indicating profitability challenges. Operating cash flow was robust at $129.6 million, suggesting efficient working capital management, while capital expenditures were modest at -$7.4 million, highlighting a capital-light model.

Earnings Power And Capital Efficiency

The company’s operating cash flow of $129.6 million demonstrates solid earnings power, though net losses raise questions about cost structure sustainability. Capital efficiency appears reasonable given low capex relative to revenue, but further scrutiny of fixed costs and scalability is warranted to assess long-term profitability potential.

Balance Sheet And Financial Health

CompoSecure’s balance sheet shows $77.5 million in cash and equivalents against $201.6 million in total debt, indicating a leveraged position. The liquidity cushion from operating cash flow provides some flexibility, but debt levels may constrain financial agility if profitability does not improve. Shareholders’ equity is likely pressured by accumulated losses.

Growth Trends And Dividend Policy

Despite profitability challenges, CompoSecure maintains a dividend policy, distributing $0.20 per share. Growth prospects hinge on expanding its metal card offerings and cryptocurrency security solutions, though execution risks persist. The dividend may signal confidence in cash flow stability, but sustainability depends on reversing net losses.

Valuation And Market Expectations

The market appears to discount CompoSecure’s earnings challenges, focusing instead on its niche leadership and cash flow generation. Valuation metrics likely reflect a balance between growth potential in premium payment solutions and concerns over profitability. Investor sentiment may hinge on the company’s ability to monetize its security technology in evolving digital payment markets.

Strategic Advantages And Outlook

CompoSecure’s patented technologies and luxury branding provide competitive moats, but macroeconomic pressures and fintech disruption pose risks. The outlook depends on scaling high-margin products like Arculus while managing debt. Success in cryptocurrency security could unlock new growth avenues, but execution and cost discipline remain critical to achieving sustainable profitability.

Sources

Company filings (CIK: 0001823144), disclosed financials for FY 2024

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