investorscraft@gmail.com

Intrinsic Value of Intellicheck, Inc. (IDN)

Previous Close$5.14
Intrinsic Value
Upside potential
Previous Close
$5.14

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

Intellicheck, Inc. operates in the software and technology sector, specializing in identity verification and fraud prevention solutions. The company’s core revenue model is driven by SaaS-based subscriptions and licensing fees for its proprietary platforms, which cater to industries such as retail, financial services, and law enforcement. Its flagship products include mobile and desktop solutions that authenticate IDs in real-time, reducing fraud risks for businesses. Intellicheck competes in a growing market dominated by regulatory demands for compliance and security, positioning itself as a niche player with scalable technology. Unlike broader cybersecurity firms, the company focuses narrowly on identity validation, leveraging machine learning and database integrations to enhance accuracy. While it faces competition from larger players, its specialized approach allows for targeted client acquisition and recurring revenue streams. The company’s ability to adapt to evolving fraud tactics and regulatory changes will be critical to maintaining its market position.

Revenue Profitability And Efficiency

Intellicheck reported revenue of $20.0 million for the period, reflecting its reliance on subscription-based income. However, the company posted a net loss of $0.9 million, with diluted EPS of -$0.0475, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $2.7 million, though minimal capital expenditures of $57,000 suggest a lean operational structure. The lack of profitability underscores the need for scaling revenue or cost optimization.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight inefficiencies in converting revenue to profit. With no debt and $4.7 million in cash, Intellicheck has liquidity to fund operations but must improve capital allocation to achieve sustainable earnings. The absence of leverage provides flexibility, though reliance on equity financing could dilute shareholders if losses persist.

Balance Sheet And Financial Health

Intellicheck maintains a clean balance sheet with $4.7 million in cash and no debt, signaling strong liquidity and low financial risk. The equity-heavy structure supports stability, but recurring losses may pressure cash reserves over time. The company’s ability to extend its runway hinges on revenue growth or cost containment.

Growth Trends And Dividend Policy

Revenue growth trends are not disclosed, but the SaaS model suggests potential scalability. The company does not pay dividends, reinvesting all resources into operations and product development. Future growth will depend on market adoption of its identity verification solutions and expansion into new verticals.

Valuation And Market Expectations

The market likely values Intellicheck based on its growth potential in fraud prevention rather than current profitability. With negative earnings, traditional valuation metrics are less applicable, leaving investors to assess its technology’s long-term viability and competitive edge. The stock’s performance may hinge on execution toward breakeven or strategic partnerships.

Strategic Advantages And Outlook

Intellicheck’s focus on identity verification differentiates it in a fragmented market. Its technology addresses pressing fraud challenges, but success depends on scaling client acquisition and improving margins. The outlook remains speculative, with upside tied to regulatory tailwinds and operational efficiency gains. Investors should monitor revenue trends and cash burn closely.

Sources

Company filings (CIK: 0001040896), disclosed financials for FY ending 2024-12-31

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