investorscraft@gmail.com

Intrinsic ValueEpsium Enterprise Limited Ordinary Shares (EPSM)

Previous Close$1.61
Intrinsic Value
Upside potential
Previous Close
$1.61

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

Epsium Enterprise Limited operates in a niche segment of the technology or industrial sector, though its specific industry remains undefined based on available data. The company generates revenue primarily through its core operations, as evidenced by its reported revenue of $12.5 million, but its exact product or service offerings are not detailed. Its market position appears modest, given its small-scale financial metrics and limited public disclosures, suggesting it may be a minor player in its field. The lack of detailed business model information restricts a deeper analysis of its competitive advantages or market differentiation. Without further clarity on its operational focus, it is challenging to assess its sector dynamics or growth potential. The company’s financials indicate it is in the early or developmental stages, with minimal profitability and cash flow constraints, which may reflect its struggle to establish a stronger foothold in its industry.

Revenue Profitability And Efficiency

Epsium Enterprise reported revenue of $12.5 million for the period, with net income of approximately $275,000, translating to a diluted EPS of $0.021. The company’s operating cash flow was negative at -$1.4 million, while capital expenditures were modest at -$83,176. These figures suggest thin profitability and operational inefficiencies, likely due to high costs or limited scalability in its current business model.

Earnings Power And Capital Efficiency

The company’s earnings power appears weak, with minimal net income relative to revenue. Its capital efficiency is also suboptimal, as reflected in negative operating cash flow, indicating potential challenges in converting sales into sustainable cash generation. The low EPS further underscores limited earnings capacity, which may deter investor confidence without significant operational improvements.

Balance Sheet And Financial Health

Epsium Enterprise’s balance sheet shows limited liquidity, with cash and equivalents of $148,828 against total debt of $165,699. The near-parity between cash and debt raises concerns about financial flexibility. The absence of dividend payments aligns with its constrained cash position, suggesting prioritization of liquidity preservation over shareholder returns.

Growth Trends And Dividend Policy

Growth trends are unclear due to insufficient historical data, but the current financials do not indicate robust expansion. The company has no dividend policy, likely due to its precarious cash flow and earnings position. Future growth may depend on operational restructuring or securing additional funding to support scalability.

Valuation And Market Expectations

Given its modest revenue and profitability, the company’s valuation is likely subdued. Market expectations appear low, as reflected in its minimal earnings and cash flow metrics. Without significant catalysts or strategic shifts, the stock may remain undervalued or speculative in the near term.

Strategic Advantages And Outlook

The company’s strategic advantages are not evident from available data, and its outlook remains uncertain due to financial constraints. Success would likely hinge on operational turnaround efforts or niche market penetration. Investors should monitor its ability to improve cash flow and reduce reliance on debt to assess long-term viability.

Sources

Company filings (CIK: 0001883437), limited public disclosures

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