investorscraft@gmail.com

Intrinsic ValueVerimatrix S.A. (VMX.PA)

Previous Close0.19
Intrinsic Value
Upside potential
Previous Close
0.19

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

Verimatrix SA operates in the software infrastructure sector, specializing in advanced security solutions for digital content, applications, and devices. The company serves diverse industries, including automotive, financial services, healthcare, IoT, media, and entertainment, positioning itself as a key player in cybersecurity for high-value digital ecosystems. Its core revenue model revolves around licensing and subscription-based services, leveraging proprietary technologies to protect against piracy, unauthorized access, and cyber threats. Verimatrix differentiates itself through its focus on scalable, cross-platform security frameworks, catering to content owners and enterprises requiring robust digital rights management. The company’s historical pivot from Inside Secure to Verimatrix in 2017 underscores its strategic shift toward broader cybersecurity applications, though it faces intense competition from larger global players. Despite its niche focus, Verimatrix maintains relevance through innovation in anti-piracy and secure access solutions, particularly in the media and IoT sectors where demand for integrated security is growing.

Revenue Profitability And Efficiency

Verimatrix reported revenue of €57.2 million for the period, reflecting its mid-scale position in the cybersecurity market. However, the company posted a net loss of €10.3 million, with diluted EPS of -€0.12, indicating ongoing profitability challenges. Operating cash flow was negative at €1.6 million, though modest capital expenditures of €0.1 million suggest restrained investment amid cost pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue to profitability, likely due to high R&D or operational costs inherent in its sector. With no debt and €11 million in cash, Verimatrix retains flexibility but must address earnings sustainability to leverage its balance sheet for growth or strategic initiatives.

Balance Sheet And Financial Health

Verimatrix’s balance sheet shows a debt-free structure with €11 million in cash, providing liquidity but limited financial leverage. The absence of debt reduces risk, yet the recurring losses and negative cash flow raise concerns about long-term viability without improved operational performance or external funding.

Growth Trends And Dividend Policy

Growth prospects hinge on expanding its cybersecurity offerings in high-demand verticals like IoT and media, though recent financials show stagnation. The company does not pay dividends, aligning with its focus on reinvestment, but persistent losses may necessitate a strategic reassessment to attract investor confidence.

Valuation And Market Expectations

With a market cap of €21.8 million and a beta of 1.6, Verimatrix is viewed as a high-risk, speculative investment. The valuation reflects skepticism about its turnaround potential, though niche expertise in digital security could appeal to acquirers or partners seeking specialized capabilities.

Strategic Advantages And Outlook

Verimatrix’s strengths lie in its targeted cybersecurity solutions and debt-free position, but it must address profitability to capitalize on sector tailwinds. The outlook remains cautious, with success contingent on operational improvements, market expansion, or strategic alliances to offset competitive pressures.

Sources

Company filings, Euronext Paris disclosures

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