investorscraft@gmail.com

Intrinsic ValueSMX (Security Matters) Public Limited Company (SMX)

Previous Close$13.63
Intrinsic Value
Upside potential
Previous Close
$13.63

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

SMX (Security Matters) Public Limited Company operates in the technology-driven authentication and tracking sector, specializing in proprietary solutions for supply chain transparency and product lifecycle management. The company leverages blockchain and molecular marking technologies to provide tamper-proof verification for industries such as agriculture, luxury goods, and recycling. Its core revenue model is built on licensing its technology and providing tailored solutions to enterprises seeking to enhance traceability and combat counterfeiting. SMX positions itself as a niche player in the growing market for sustainable and secure supply chain solutions, targeting industries where provenance and authenticity are critical. Despite its innovative approach, the company faces competition from larger tech firms and must scale adoption to achieve broader market penetration. Its differentiation lies in its unique molecular marking system, which offers irreversible authentication, appealing to sectors with high fraud risks.

Revenue Profitability And Efficiency

SMX reported no revenue for FY 2023, reflecting its early-stage commercialization challenges. The company posted a net loss of $20.9 million, with diluted EPS at -$4,388.78, underscoring significant operating expenses relative to its nascent revenue streams. Operating cash flow was negative at $12.5 million, while capital expenditures remained minimal at $60,000, indicating a focus on conserving liquidity amid high cash burn.

Earnings Power And Capital Efficiency

The absence of revenue highlights SMX's reliance on external funding to sustain operations. With negative earnings and high operating costs, the company's capital efficiency is currently weak. Its ability to monetize its technology and scale partnerships will be critical to improving earnings power and achieving sustainable cash flow generation in the future.

Balance Sheet And Financial Health

SMX's balance sheet shows limited liquidity, with cash and equivalents of $168,000 as of FY 2023. Total debt stood at $4.1 million, raising concerns about solvency given the lack of operating income. The company's financial health is precarious, necessitating additional capital raises or strategic partnerships to fund ongoing operations and technology development.

Growth Trends And Dividend Policy

Growth trends are unclear due to the absence of revenue, though the company's focus on expanding its technology applications suggests potential long-term opportunities. SMX does not pay dividends, aligning with its early-stage status and reinvestment priorities. Future growth hinges on successful commercialization and adoption of its authentication solutions across target industries.

Valuation And Market Expectations

Given its pre-revenue stage and significant losses, SMX's valuation is speculative, likely driven by investor sentiment around its technology's potential. Market expectations are tied to its ability to secure licensing deals and demonstrate scalable demand for its solutions, which remain unproven at this stage.

Strategic Advantages And Outlook

SMX's strategic advantage lies in its proprietary molecular marking technology, which offers a unique solution for supply chain authentication. However, the outlook is uncertain due to financial constraints and the need for broader market adoption. Success will depend on securing strategic partnerships, reducing cash burn, and transitioning to revenue-generating operations in the coming years.

Sources

10-K filing for FY 2023

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