investorscraft@gmail.com

Intrinsic ValueHUB Cyber Security (Israel) Ltd. (HUBCW)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

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 (Israel) Ltd. operates in the rapidly evolving cybersecurity industry, specializing in advanced solutions to protect critical digital infrastructure. The company focuses on providing cutting-edge technologies such as quantum-resistant encryption, secure cloud services, and AI-driven threat detection, catering primarily to government agencies, financial institutions, and enterprises with high-security needs. Its revenue model is built on subscription-based services, licensing, and customized security solutions, positioning it as a niche player in a competitive market dominated by larger incumbents. HUB Cyber Security differentiates itself through proprietary innovations and a strong emphasis on R&D, though its market share remains modest compared to global leaders. The firm operates in a sector where demand is driven by escalating cyber threats and regulatory pressures, but it faces challenges in scaling its operations and achieving profitability amid intense competition and high customer acquisition costs.

Revenue Profitability And Efficiency

In FY 2024, HUB Cyber Security reported revenue of $29.6 million, reflecting its focus on high-value cybersecurity contracts. However, the company posted a net loss of $39.8 million, indicating significant cost pressures from R&D and operational expenses. Operating cash flow was negative at $17.1 million, underscoring inefficiencies in converting revenue into sustainable cash generation. Capital expenditures were minimal at $84,000, suggesting limited investment in physical assets.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at $0, highlighting its current lack of earnings power. With negative net income and operating cash flow, HUB Cyber Security struggles to achieve capital efficiency. Its reliance on innovation and R&D, while critical for long-term competitiveness, has yet to translate into profitable growth, raising questions about its ability to scale efficiently in the near term.

Balance Sheet And Financial Health

HUB Cyber Security's balance sheet shows $3.1 million in cash and equivalents, against total debt of $40.5 million, indicating a leveraged position. The high debt load relative to cash reserves may constrain financial flexibility, particularly given the company's ongoing cash burn. With no dividend payments, the firm prioritizes reinvestment, but its financial health remains precarious due to persistent losses and limited liquidity.

Growth Trends And Dividend Policy

Growth trends are unclear due to the company's recent financial performance, though the cybersecurity sector's tailwinds could provide opportunities. HUB Cyber Security does not pay dividends, aligning with its focus on reinvesting resources into R&D and market expansion. The lack of profitability and positive cash flow, however, limits its ability to fund growth organically, potentially necessitating further external financing.

Valuation And Market Expectations

Market expectations for HUB Cyber Security are likely tempered by its financial challenges, including negative earnings and high debt. The company's valuation may hinge on its ability to demonstrate scalable revenue growth and a path to profitability, which remains uncertain. Investors may view it as a high-risk, high-reward play in the specialized cybersecurity niche, contingent on execution improvements.

Strategic Advantages And Outlook

HUB Cyber Security's strategic advantages lie in its proprietary technologies and focus on high-security segments, but execution risks persist. The outlook depends on its ability to monetize innovations, reduce costs, and secure larger contracts. While the cybersecurity market offers growth potential, the company must address its financial vulnerabilities to capitalize on long-term opportunities and compete effectively against established players.

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