investorscraft@gmail.com

Intrinsic ValueCycurion, Inc. Common Stock (CYCU)

Previous Close$2.22
Intrinsic Value
Upside potential
Previous Close
$2.22

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

Cycurion, Inc. operates in a specialized segment of the technology or financial services sector, though its exact industry classification remains unclear due to limited public disclosures. The company appears to generate revenue through a combination of proprietary solutions or services, though specific product offerings are not detailed in available filings. Its market positioning suggests a niche focus, potentially catering to a targeted client base with specialized needs, but competitive differentiation is not explicitly outlined. Given the sparse financial disclosures, Cycurion’s scale and market share are difficult to assess, though its modest revenue base implies it is a smaller player in its sector. The absence of detailed operational metrics or segment breakdowns limits insight into its growth drivers or customer concentration. Further clarity on its core business lines and competitive advantages would be necessary to evaluate its long-term viability and sector standing.

Revenue Profitability And Efficiency

Cycurion reported revenue of $17.8 million for the period, with net income of $1.2 million, reflecting thin margins. The company’s diluted EPS of $0 suggests minimal earnings per share, potentially due to high share count or one-time adjustments. Operating cash flow was negative at -$1.4 million, compounded by capital expenditures of -$448,000, indicating potential liquidity strain despite nominal profitability.

Earnings Power And Capital Efficiency

The company’s earnings power appears limited, with minimal net income relative to its revenue base. Capital efficiency is unclear due to the lack of detailed asset or ROIC metrics, though negative operating cash flow raises concerns about sustainable cash generation. The high total debt of $10.2 million further pressures its ability to reinvest in growth or improve returns.

Balance Sheet And Financial Health

Cycurion’s balance sheet shows minimal cash reserves of $38,742 against significant total debt of $10.2 million, highlighting leverage risks. The negative operating cash flow and capital expenditures suggest reliance on external financing. Without detailed liquidity ratios or debt maturity schedules, assessing near-term solvency is challenging, though the current structure appears strained.

Growth Trends And Dividend Policy

Growth trends are indeterminable due to limited historical data, though the absence of dividends aligns with a focus on preserving capital. The company’s reinvestment needs, evidenced by negative free cash flow, likely preclude shareholder distributions in the near term. Future growth may hinge on debt management and operational turnaround.

Valuation And Market Expectations

Valuation metrics are unavailable due to the lack of market data or comparable benchmarks. The company’s financial profile suggests it is likely undervalued or high-risk, given its leveraged position and weak cash flow. Market expectations would depend on its ability to articulate a clear path to sustainable profitability.

Strategic Advantages And Outlook

Cycurion’s strategic advantages are unclear without further detail on its technology, intellectual property, or customer relationships. The outlook remains speculative, contingent on improving cash flow and reducing leverage. Success would require operational execution and possibly strategic pivots to stabilize its financial position.

Sources

SEC filings (CIK: 0001868419)

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