investorscraft@gmail.com

Intrinsic ValueT Stamp Inc. (IDAI)

Previous Close$3.44
Intrinsic Value
Upside potential
Previous Close
$3.44

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

T Stamp Inc. operates in the identity verification and authentication sector, leveraging advanced biometric and artificial intelligence technologies to provide secure, scalable solutions. The company primarily generates revenue through software-as-a-service (SaaS) offerings, licensing its proprietary identity verification platform to financial institutions, government agencies, and enterprise clients. Its technology focuses on fraud prevention, regulatory compliance, and seamless user onboarding, positioning it as a niche player in the growing digital identity market. T Stamp competes against larger incumbents by emphasizing accuracy, cost efficiency, and adaptability to evolving cybersecurity threats. The company’s market position is bolstered by its patented AI-driven algorithms, which differentiate its solutions in an industry increasingly prioritizing data security and privacy. While still in the growth phase, T Stamp targets high-compliance sectors like banking and healthcare, where demand for robust identity verification is critical. Its ability to integrate with existing systems and offer customizable solutions provides a competitive edge, though scalability remains a challenge given the capital-intensive nature of R&D in this space.

Revenue Profitability And Efficiency

In FY 2024, T Stamp reported revenue of $3.08 million, reflecting its early-stage commercialization efforts. The company posted a net loss of $10.61 million, with diluted EPS of -$11.36, underscoring significant investment in technology development and market penetration. Operating cash flow was negative at $8.92 million, while capital expenditures were minimal at $14,666, indicating a focus on software-driven growth rather than physical infrastructure.

Earnings Power And Capital Efficiency

T Stamp’s negative earnings and cash flow highlight its pre-profitability status, typical of a tech-driven growth company. The lack of positive operating leverage suggests that revenue scaling has not yet offset high R&D and customer acquisition costs. Capital efficiency metrics are constrained by limited revenue generation, though the SaaS model could improve margins as the customer base expands.

Balance Sheet And Financial Health

The company held $2.78 million in cash and equivalents against $4.13 million in total debt, indicating a tight liquidity position. With no dividend payouts and negative cash flow, T Stamp’s financial health hinges on its ability to secure additional funding or achieve revenue growth to cover operational and debt obligations. The balance sheet reflects the challenges of a capital-intensive growth phase.

Growth Trends And Dividend Policy

T Stamp’s growth trajectory is tied to adoption of its identity verification platform, with no dividends issued as it reinvests all resources into expansion. The company’s focus on high-compliance industries suggests potential for recurring revenue, but its current losses and cash burn rate necessitate careful monitoring of funding and market traction. Scalability remains a critical factor for future success.

Valuation And Market Expectations

Given its negative earnings and early-stage revenue, traditional valuation metrics are not applicable. Market expectations likely center on T Stamp’s technology differentiation and ability to capture market share in a competitive sector. Investors may weigh its long-term potential against the risks of sustained cash burn and reliance on external financing.

Strategic Advantages And Outlook

T Stamp’s strategic advantages lie in its patented AI-driven identity verification technology and focus on high-growth compliance markets. However, the outlook is contingent on achieving scalable revenue and improving capital efficiency. Success will depend on securing partnerships, reducing cash burn, and demonstrating tangible adoption in target industries amid rising competition.

Sources

Company filings (10-K), CIK: 0001718939

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