investorscraft@gmail.com

Intrinsic ValueHUB Cyber Security Ltd. (HUBC)

Previous Close$2.98
Intrinsic Value
Upside potential
Previous Close
$2.98

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

HUB Cyber Security Ltd. operates in the cybersecurity industry, specializing in advanced solutions to protect sensitive data and critical infrastructure. The company generates revenue through a mix of subscription-based services, consulting, and proprietary technology offerings, catering primarily to enterprises and government entities. Its focus on quantum-resistant encryption and AI-driven threat detection positions it as a niche player in a rapidly evolving sector dominated by larger incumbents. HUB Cyber Security differentiates itself through its emphasis on high-security environments, including defense and financial sectors, where its solutions address increasingly sophisticated cyber threats. The company’s market position is bolstered by its R&D investments, though it faces intense competition from established cybersecurity firms with broader portfolios and greater resources. Its ability to scale and penetrate key verticals will be critical to sustaining growth in a crowded market.

Revenue Profitability And Efficiency

HUB Cyber Security reported revenue of $29.6 million for the period, alongside a net loss of $39.8 million, reflecting significant operational challenges. The diluted EPS of $0 underscores the company’s unprofitability, while negative operating cash flow of $17.1 million highlights cash burn. Capital expenditures were minimal at $84,000, suggesting limited investment in growth infrastructure during the period.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak earnings power, with capital efficiency constrained by high operating costs relative to revenue. The lack of positive EPS or operating cash flow suggests ongoing reliance on external funding to sustain operations, raising questions about long-term sustainability without improved profitability.

Balance Sheet And Financial Health

HUB Cyber Security’s balance sheet shows $3.1 million in cash and equivalents against $40.5 million in total debt, signaling liquidity strain. The high debt burden relative to cash reserves may limit financial flexibility, necessitating careful liquidity management or additional capital raises to meet obligations and fund operations.

Growth Trends And Dividend Policy

Growth trends are unclear given the lack of profitability and negative cash flow. The company does not pay dividends, aligning with its focus on reinvesting scarce resources into operations and R&D. Future growth will likely depend on achieving scale and improving margins in its core cybersecurity offerings.

Valuation And Market Expectations

Market expectations appear muted, with the company’s valuation likely reflecting its financial struggles and unproven path to profitability. Investors may be cautious until HUB Cyber Security demonstrates sustainable revenue growth and cost discipline to narrow losses.

Strategic Advantages And Outlook

HUB Cyber Security’s focus on high-security niches and quantum-resistant solutions provides a strategic edge, but execution risks remain high. The outlook hinges on its ability to monetize its technology, reduce losses, and compete effectively against larger rivals in a dynamic cybersecurity landscape.

Sources

Company filings, CIK 0001905660

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