investorscraft@gmail.com

Intrinsic ValueHUB Cyber Security Ltd. (HUBCZ)

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

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 proprietary software, consulting services, and managed security offerings, catering primarily to enterprises, governments, and defense sectors. Its technology stack includes encryption, threat detection, and secure cloud services, positioning it as a niche player in a rapidly evolving market dominated by larger competitors. HUB Cyber Security differentiates itself through tailored, high-assurance solutions, though its market share remains modest compared to industry leaders. The firm’s focus on innovation and compliance aligns with growing regulatory demands, but scalability challenges persist due to intense competition and high R&D costs. Its positioning as a specialized provider offers opportunities in high-security verticals, though broader adoption will depend on execution and funding.

Revenue Profitability And Efficiency

In FY 2024, HUB Cyber Security reported revenue of $29.6 million, reflecting its niche market presence. However, the company posted a net loss of $39.8 million, underscoring inefficiencies in cost management and scalability. Operating cash flow was negative at $17.1 million, indicating significant cash burn, while capital expenditures remained minimal at $84,000, suggesting limited investment in growth infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at $0, highlighting its lack of profitability. With negative operating cash flow and high R&D demands, HUB Cyber Security’s capital efficiency is constrained. Its ability to monetize technology investments remains unproven, and the firm relies on external funding to sustain operations, as evidenced by its cash position and debt levels.

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, signaling liquidity strain. The high debt-to-cash ratio raises concerns about solvency, and the absence of dividends reflects prioritization of survival over shareholder returns. The company’s financial health is precarious, requiring near-term operational improvements or capital injections.

Growth Trends And Dividend Policy

Growth prospects hinge on demand for specialized cybersecurity solutions, but the firm’s losses and cash burn temper optimism. No dividends are paid, as resources are directed toward stabilizing operations. Expansion will likely depend on securing strategic partnerships or additional funding, given the capital-intensive nature of the industry.

Valuation And Market Expectations

Market expectations appear muted, with the company’s valuation reflecting its unprofitability and high-risk profile. Investor sentiment is likely cautious due to the firm’s financial instability and competitive pressures, though upside potential exists if it achieves technological breakthroughs or secures large contracts.

Strategic Advantages And Outlook

HUB Cyber Security’s focus on high-security niches provides differentiation, but execution risks are elevated. The outlook is uncertain, contingent on improving profitability and securing sustainable funding. Success will depend on leveraging its expertise in a tightening regulatory environment while managing financial constraints.

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