investorscraft@gmail.com

Intrinsic ValueOpenLimit Holding AG (O5H.DE)

Previous Close0.01
Intrinsic Value
Upside potential
Previous Close
0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

OpenLimit Holding AG operates in the software infrastructure sector, specializing in secure data communication, eID, and authentication technologies. The company develops foundational technologies that enable secure, verifiable interactions between people and machines, including electronic signatures, identity verification, and long-term data storage solutions. Its products are integrated into IT applications from various manufacturers, serving enterprises, public authorities, and private households, positioning it as a niche player in the cybersecurity and digital identity space. OpenLimit’s focus on compliance-driven solutions, such as eIDAS-compliant electronic signatures, aligns with growing regulatory demands for secure digital transactions. While the company operates in a competitive market dominated by larger players, its specialized offerings cater to specific compliance and security needs, providing a defensible niche. The Swiss-based firm’s technology is critical for sectors requiring high assurance in digital identity and document integrity, though its market penetration remains limited compared to global competitors.

Revenue Profitability And Efficiency

In FY 2019, OpenLimit reported revenue of €6.66 million, reflecting its niche market focus. However, the company posted a net loss of €2.26 million, with diluted EPS of -€0.0514, indicating challenges in achieving profitability. Operating cash flow was positive at €1.96 million, but significant capital expenditures of €1.78 million suggest ongoing investments in technology development and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight inefficiencies in translating revenue into earnings. While operating cash flow was robust, high capital expenditures and a lack of profitability raise questions about capital allocation. The beta of 4.092 indicates high volatility, likely due to its small size and speculative growth prospects.

Balance Sheet And Financial Health

OpenLimit’s balance sheet shows €4.27 million in cash and equivalents, providing liquidity, but total debt of €4.25 million nearly offsets this. The modest market cap of €400,806 underscores its micro-cap status, with financial health dependent on sustaining cash flow and managing debt obligations.

Growth Trends And Dividend Policy

The company’s growth trajectory is uncertain, with no dividend payments in FY 2019, reflecting reinvestment needs. Revenue scalability remains unproven, and the lack of profitability suggests reliance on further funding or operational improvements to drive expansion.

Valuation And Market Expectations

With a minimal market cap and high beta, OpenLimit is priced as a speculative play. The absence of earnings and limited revenue base makes traditional valuation metrics inapplicable, leaving market expectations tied to potential breakthroughs in its niche technologies.

Strategic Advantages And Outlook

OpenLimit’s strategic advantage lies in its specialized compliance and security solutions, but its outlook is constrained by financial performance and competitive pressures. Success hinges on broader adoption of its technologies and improved cost management to achieve sustainable profitability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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