investorscraft@gmail.com

Intrinsic ValueOsirium Technologies PLC (OSI.L)

Previous Close£2.30
Intrinsic Value
Upside potential
Previous Close
£2.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Osirium Technologies PLC operates in the cybersecurity software sector, specializing in privileged access management (PAM) solutions. The company's core offerings include Privileged Access Security, Privileged Access Management, Privileged Process Automation, and Privileged Endpoint Management, which collectively help organizations mitigate security risks by controlling and auditing access to critical systems. These solutions cater to diverse sectors such as legal, finance, healthcare, and government, addressing the growing demand for robust cybersecurity frameworks amid increasing digital threats. Osirium differentiates itself by focusing on automation and granular access controls, reducing operational overhead while enhancing security compliance. Despite being a smaller player in a competitive market dominated by larger firms, Osirium targets niche opportunities in the UK, leveraging its specialized expertise to serve mid-market and enterprise clients. The company’s value proposition lies in its ability to streamline IT processes while fortifying defenses against insider threats and external breaches, positioning it as a relevant contender in the evolving cybersecurity landscape.

Revenue Profitability And Efficiency

Osirium reported revenue of £1.92 million for FY 2022, reflecting its focus on software licensing and subscription services. However, the company posted a net loss of £2.94 million, underscoring ongoing investments in product development and market expansion. Operating cash flow was positive at £464,517, but capital expenditures of £1.98 million indicate significant reinvestment in technology and infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -2.74p highlights Osirium’s current lack of profitability, driven by high operational costs relative to its revenue base. The company’s negative earnings power suggests it is still in a growth phase, prioritizing scalability over near-term profitability. Capital efficiency remains constrained as it balances R&D spending with customer acquisition efforts.

Balance Sheet And Financial Health

Osirium’s financial position shows £1.08 million in cash and equivalents against £3.17 million in total debt, indicating moderate liquidity pressure. The debt-heavy structure could pose refinancing risks if revenue growth does not accelerate. However, the absence of dividends allows cash retention for operational needs.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s focus on cybersecurity tailwinds suggests potential upside. Osirium does not pay dividends, reinvesting all cash flows into business development. Its market cap of £2.81 million reflects investor caution amid persistent losses.

Valuation And Market Expectations

With a negative beta of -0.219, Osirium’s stock exhibits low correlation to broader markets, typical of niche software firms. The valuation appears speculative, pricing in future growth rather than current fundamentals. Market expectations likely hinge on the company’s ability to achieve scale and profitability in a competitive sector.

Strategic Advantages And Outlook

Osirium’s specialized PAM solutions provide a defensible niche, but execution risks remain high given its small size and funding constraints. The outlook depends on securing larger contracts and improving operational leverage. Cybersecurity demand offers tailwinds, but the company must demonstrate sustainable monetization to justify its market position.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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